[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,039,021 1,521,049 1,060,666 937,781 1,052,899 1,084,176 1,026,041 12.12%
PBT 101,895 110,314 41,214 15,546 32,989 31,926 53,591 11.29%
Tax -20,653 -17,482 -12,717 -4,975 -8,008 -8,226 -9,560 13.69%
NP 81,242 92,832 28,497 10,571 24,981 23,700 44,031 10.74%
-
NP to SH 70,113 90,030 29,567 14,313 26,348 23,262 44,031 8.05%
-
Tax Rate 20.27% 15.85% 30.86% 32.00% 24.27% 25.77% 17.84% -
Total Cost 1,957,779 1,428,217 1,032,169 927,210 1,027,918 1,060,476 982,010 12.18%
-
Net Worth 743,153 679,603 617,753 443,717 429,053 411,727 400,052 10.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 88 130 109 166 111 203 -
Div Payout % - 0.10% 0.44% 0.77% 0.63% 0.48% 0.46% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 743,153 679,603 617,753 443,717 429,053 411,727 400,052 10.86%
NOSH 1,770,163 1,770,163 885,081 556,388 556,388 556,388 556,388 21.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.98% 6.10% 2.69% 1.13% 2.37% 2.19% 4.29% -
ROE 9.43% 13.25% 4.79% 3.23% 6.14% 5.65% 11.01% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 115.24 149.96 140.79 171.19 191.41 194.86 200.05 -8.77%
EPS 3.96 8.88 3.92 2.61 4.79 4.18 8.58 -12.08%
DPS 0.00 0.01 0.02 0.02 0.03 0.02 0.04 -
NAPS 0.42 0.67 0.82 0.81 0.78 0.74 0.78 -9.79%
Adjusted Per Share Value based on latest NOSH - 885,081
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 57.59 42.96 29.96 26.49 29.74 30.62 28.98 12.12%
EPS 1.98 2.54 0.84 0.40 0.74 0.66 1.24 8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2099 0.192 0.1745 0.1253 0.1212 0.1163 0.113 10.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.02 2.88 1.35 1.39 0.78 0.755 1.32 -
P/RPS 3.49 1.92 0.96 0.81 0.41 0.39 0.66 31.97%
P/EPS 101.45 32.45 34.40 53.20 16.28 18.06 15.38 36.92%
EY 0.99 3.08 2.91 1.88 6.14 5.54 6.50 -26.91%
DY 0.00 0.00 0.01 0.01 0.04 0.03 0.03 -
P/NAPS 9.57 4.30 1.65 1.72 1.00 1.02 1.69 33.48%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 24/11/17 -
Price 3.98 3.38 1.79 1.37 0.90 0.71 1.23 -
P/RPS 3.45 2.25 1.27 0.80 0.47 0.36 0.61 33.46%
P/EPS 100.44 38.08 45.61 52.43 18.79 16.98 14.33 38.31%
EY 1.00 2.63 2.19 1.91 5.32 5.89 6.98 -27.65%
DY 0.00 0.00 0.01 0.01 0.03 0.03 0.03 -
P/NAPS 9.48 5.04 2.18 1.69 1.15 0.96 1.58 34.78%

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