[CHINHIN] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 36.77%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,103,480 1,802,605 1,193,095 1,020,395 1,069,770 1,082,708 1,019,332 12.82%
PBT 178,593 119,300 53,504 42,721 19,828 34,195 34,225 31.66%
Tax -23,989 -19,617 -9,558 -11,817 -6,899 -9,010 -8,598 18.63%
NP 154,604 99,683 43,946 30,904 12,929 25,185 25,627 34.88%
-
NP to SH 139,134 91,554 41,296 34,130 16,063 24,816 25,362 32.76%
-
Tax Rate 13.43% 16.44% 17.86% 27.66% 34.79% 26.35% 25.12% -
Total Cost 1,948,876 1,702,922 1,149,149 989,491 1,056,841 1,057,523 993,705 11.86%
-
Net Worth 1,273,978 690,071 628,141 460,787 421,884 423,552 406,163 20.96%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 163 109 110 111 213 -
Div Payout % - - 0.40% 0.32% 0.68% 0.45% 0.84% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,273,978 690,071 628,141 460,787 421,884 423,552 406,163 20.96%
NOSH 1,770,163 1,770,163 885,081 834,582 556,388 556,388 556,388 21.25%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.35% 5.53% 3.68% 3.03% 1.21% 2.33% 2.51% -
ROE 10.92% 13.27% 6.57% 7.41% 3.81% 5.86% 6.24% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 118.88 101.88 134.86 183.80 195.25 196.83 183.21 -6.94%
EPS 7.86 5.17 4.67 6.15 2.93 4.51 4.56 9.48%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.04 -
NAPS 0.72 0.39 0.71 0.83 0.77 0.77 0.73 -0.22%
Adjusted Per Share Value based on latest NOSH - 885,081
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 59.41 50.92 33.70 28.82 30.22 30.58 28.79 12.82%
EPS 3.93 2.59 1.17 0.96 0.45 0.70 0.72 32.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3598 0.1949 0.1774 0.1302 0.1192 0.1196 0.1147 20.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.57 4.77 2.77 1.21 0.50 0.80 1.11 -
P/RPS 3.84 4.68 2.05 0.66 0.26 0.41 0.61 35.84%
P/EPS 58.12 92.19 59.34 19.68 17.05 17.73 24.35 15.58%
EY 1.72 1.08 1.69 5.08 5.86 5.64 4.11 -13.50%
DY 0.00 0.00 0.01 0.02 0.04 0.02 0.03 -
P/NAPS 6.35 12.23 3.90 1.46 0.65 1.04 1.52 26.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 25/05/22 28/05/21 29/06/20 23/05/19 31/05/18 -
Price 3.22 4.30 3.80 1.20 0.635 0.76 0.835 -
P/RPS 2.71 4.22 2.82 0.65 0.33 0.39 0.46 34.35%
P/EPS 40.95 83.10 81.41 19.52 21.66 16.85 18.32 14.33%
EY 2.44 1.20 1.23 5.12 4.62 5.94 5.46 -12.55%
DY 0.00 0.00 0.00 0.02 0.03 0.03 0.05 -
P/NAPS 4.47 11.03 5.35 1.45 0.82 0.99 1.14 25.54%

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