[CHINHIN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 248.37%
YoY- 7.6%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 527,407 509,226 400,655 311,262 280,258 277,012 255,836 12.80%
PBT 111,631 21,310 15,834 14,565 4,322 13,324 10,825 47.50%
Tax -7,430 -3,057 -5,190 -6,758 -2,966 -3,314 -2,418 20.56%
NP 104,201 18,253 10,644 7,807 1,356 10,010 8,407 52.09%
-
NP to SH 96,604 16,610 8,873 8,246 2,157 9,431 8,540 49.79%
-
Tax Rate 6.66% 14.35% 32.78% 46.40% 68.63% 24.87% 22.34% -
Total Cost 423,206 490,973 390,011 303,455 278,902 267,002 247,429 9.35%
-
Net Worth 1,256,283 674,606 621,332 444,753 423,552 417,291 398,113 21.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 54 55 111 - -
Div Payout % - - - 0.67% 2.55% 1.18% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,256,283 674,606 621,332 444,753 423,552 417,291 398,113 21.09%
NOSH 1,770,163 1,770,163 885,081 556,388 556,388 556,388 556,388 21.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 19.76% 3.58% 2.66% 2.51% 0.48% 3.61% 3.29% -
ROE 7.69% 2.46% 1.43% 1.85% 0.51% 2.26% 2.15% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.81 42.27 50.94 56.69 50.95 49.79 48.84 -7.89%
EPS 5.46 1.38 1.13 1.50 0.39 1.70 1.63 22.30%
DPS 0.00 0.00 0.00 0.01 0.01 0.02 0.00 -
NAPS 0.71 0.56 0.79 0.81 0.77 0.75 0.76 -1.12%
Adjusted Per Share Value based on latest NOSH - 885,081
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.90 14.38 11.32 8.79 7.92 7.82 7.23 12.80%
EPS 2.73 0.47 0.25 0.23 0.06 0.27 0.24 49.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.1905 0.1755 0.1256 0.1196 0.1179 0.1125 21.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.53 3.23 2.61 1.41 0.72 0.725 1.21 -
P/RPS 11.84 7.64 5.12 2.49 1.41 1.46 2.48 29.74%
P/EPS 64.66 234.26 231.35 93.89 183.61 42.77 74.22 -2.27%
EY 1.55 0.43 0.43 1.07 0.54 2.34 1.35 2.32%
DY 0.00 0.00 0.00 0.01 0.01 0.03 0.00 -
P/NAPS 4.97 5.77 3.30 1.74 0.94 0.97 1.59 20.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 26/02/21 28/02/20 21/02/19 27/02/18 -
Price 3.88 3.77 2.44 1.68 0.575 0.765 1.02 -
P/RPS 13.02 8.92 4.79 2.96 1.13 1.54 2.09 35.62%
P/EPS 71.07 273.42 216.28 111.87 146.63 45.13 62.57 2.14%
EY 1.41 0.37 0.46 0.89 0.68 2.22 1.60 -2.08%
DY 0.00 0.00 0.00 0.01 0.02 0.03 0.00 -
P/NAPS 5.46 6.73 3.09 2.07 0.75 1.02 1.34 26.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment