[CHINHIN] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.34%
YoY- 106.57%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,784,276 2,039,021 1,521,049 1,060,666 937,781 1,052,899 1,084,176 17.00%
PBT 278,825 101,895 110,314 41,214 15,546 32,989 31,926 43.45%
Tax -44,285 -20,653 -17,482 -12,717 -4,975 -8,008 -8,226 32.35%
NP 234,540 81,242 92,832 28,497 10,571 24,981 23,700 46.47%
-
NP to SH 175,368 70,113 90,030 29,567 14,313 26,348 23,262 39.98%
-
Tax Rate 15.88% 20.27% 15.85% 30.86% 32.00% 24.27% 25.77% -
Total Cost 2,549,736 1,957,779 1,428,217 1,032,169 927,210 1,027,918 1,060,476 15.72%
-
Net Worth 1,489,815 743,153 679,603 617,753 443,717 429,053 411,727 23.88%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 88 130 109 166 111 -
Div Payout % - - 0.10% 0.44% 0.77% 0.63% 0.48% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,489,815 743,153 679,603 617,753 443,717 429,053 411,727 23.88%
NOSH 3,547,179 1,770,163 1,770,163 885,081 556,388 556,388 556,388 36.13%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.42% 3.98% 6.10% 2.69% 1.13% 2.37% 2.19% -
ROE 11.77% 9.43% 13.25% 4.79% 3.23% 6.14% 5.65% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 78.49 115.24 149.96 140.79 171.19 191.41 194.86 -14.05%
EPS 4.94 3.96 8.88 3.92 2.61 4.79 4.18 2.82%
DPS 0.00 0.00 0.01 0.02 0.02 0.03 0.02 -
NAPS 0.42 0.42 0.67 0.82 0.81 0.78 0.74 -9.00%
Adjusted Per Share Value based on latest NOSH - 885,081
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 78.49 57.48 42.88 29.90 26.44 29.68 30.56 17.00%
EPS 4.94 1.98 2.54 0.83 0.40 0.74 0.66 39.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.2095 0.1916 0.1742 0.1251 0.121 0.1161 23.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.12 4.02 2.88 1.35 1.39 0.78 0.755 -
P/RPS 2.70 3.49 1.92 0.96 0.81 0.41 0.39 38.01%
P/EPS 42.88 101.45 32.45 34.40 53.20 16.28 18.06 15.48%
EY 2.33 0.99 3.08 2.91 1.88 6.14 5.54 -13.43%
DY 0.00 0.00 0.00 0.01 0.01 0.04 0.03 -
P/NAPS 5.05 9.57 4.30 1.65 1.72 1.00 1.02 30.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 -
Price 2.30 3.98 3.38 1.79 1.37 0.90 0.71 -
P/RPS 2.93 3.45 2.25 1.27 0.80 0.47 0.36 41.78%
P/EPS 46.52 100.44 38.08 45.61 52.43 18.79 16.98 18.27%
EY 2.15 1.00 2.63 2.19 1.91 5.32 5.89 -15.44%
DY 0.00 0.00 0.00 0.01 0.01 0.03 0.03 -
P/NAPS 5.48 9.48 5.04 2.18 1.69 1.15 0.96 33.65%

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