[CHINHIN] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -9.65%
YoY- 223.8%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,039,726 2,049,014 2,095,744 1,629,620 1,493,858 1,404,556 1,403,804 28.25%
PBT 107,446 125,118 131,188 115,790 125,973 144,842 117,148 -5.59%
Tax -23,461 -22,534 -25,612 -15,349 -16,389 -13,382 -8,540 96.03%
NP 83,985 102,584 105,576 100,441 109,584 131,460 108,608 -15.73%
-
NP to SH 71,337 83,830 80,180 97,767 108,209 129,496 105,032 -22.71%
-
Tax Rate 21.84% 18.01% 19.52% 13.26% 13.01% 9.24% 7.29% -
Total Cost 1,955,741 1,946,430 1,990,168 1,529,179 1,384,274 1,273,096 1,295,196 31.58%
-
Net Worth 743,153 743,153 690,071 674,606 679,603 645,836 628,141 11.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 120 135 - 353 -
Div Payout % - - - 0.12% 0.12% - 0.34% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 743,153 743,153 690,071 674,606 679,603 645,836 628,141 11.85%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 885,081 885,081 58.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.12% 5.01% 5.04% 6.16% 7.34% 9.36% 7.74% -
ROE 9.60% 11.28% 11.62% 14.49% 15.92% 20.05% 16.72% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 115.28 115.80 118.44 135.28 147.27 158.76 158.67 -19.16%
EPS 4.03 4.74 4.52 8.12 10.67 14.64 11.88 -51.32%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.04 -
NAPS 0.42 0.42 0.39 0.56 0.67 0.73 0.71 -29.50%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.61 57.88 59.20 46.03 42.20 39.67 39.65 28.25%
EPS 2.01 2.37 2.26 2.76 3.06 3.66 2.97 -22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2099 0.2099 0.1949 0.1905 0.192 0.1824 0.1774 11.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.02 4.36 4.77 3.23 2.88 3.35 2.77 -
P/RPS 3.49 3.77 4.03 2.39 1.96 2.11 1.75 58.37%
P/EPS 99.71 92.03 105.26 39.80 27.00 22.89 23.33 163.12%
EY 1.00 1.09 0.95 2.51 3.70 4.37 4.29 -62.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 9.57 10.38 12.23 5.77 4.30 4.59 3.90 81.82%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 -
Price 3.98 4.31 4.29 3.77 3.38 2.54 3.80 -
P/RPS 3.45 3.72 3.62 2.79 2.30 1.60 2.39 27.69%
P/EPS 98.72 90.97 94.67 46.45 31.68 17.35 32.01 111.72%
EY 1.01 1.10 1.06 2.15 3.16 5.76 3.12 -52.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 9.48 10.26 11.00 6.73 5.04 3.48 5.35 46.38%

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