[CHINHIN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 197.15%
YoY- 961.34%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,150,059 999,205 1,045,726 1,231,660 968,785 876,697 741,044 33.93%
PBT 42,483 35,532 45,910 73,064 25,789 14,965 14,272 106.51%
Tax -11,149 -7,945 -9,572 -14,904 -8,767 -2,678 -558 632.31%
NP 31,334 27,586 36,338 58,160 17,022 12,286 13,714 73.21%
-
NP to SH 30,194 28,428 37,548 60,624 20,402 16,208 17,804 42.07%
-
Tax Rate 26.24% 22.36% 20.85% 20.40% 34.00% 17.90% 3.91% -
Total Cost 1,118,725 971,618 1,009,388 1,173,500 951,763 864,410 727,330 33.14%
-
Net Worth 621,332 617,753 459,371 460,787 444,753 443,717 426,856 28.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 78 100 - - 109 73 109 -19.94%
Div Payout % 0.26% 0.35% - - 0.54% 0.45% 0.61% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 621,332 617,753 459,371 460,787 444,753 443,717 426,856 28.35%
NOSH 885,081 885,081 834,582 834,582 556,388 556,388 556,388 36.15%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.72% 2.76% 3.47% 4.72% 1.76% 1.40% 1.85% -
ROE 4.86% 4.60% 8.17% 13.16% 4.59% 3.65% 4.17% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 146.23 132.63 150.24 221.85 176.44 160.04 135.41 5.24%
EPS 3.84 3.77 5.40 10.92 3.72 2.96 3.26 11.50%
DPS 0.01 0.01 0.00 0.00 0.02 0.01 0.02 -36.92%
NAPS 0.79 0.82 0.66 0.83 0.81 0.81 0.78 0.85%
Adjusted Per Share Value based on latest NOSH - 834,582
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.48 28.22 29.54 34.79 27.36 24.76 20.93 33.93%
EPS 0.85 0.80 1.06 1.71 0.58 0.46 0.50 42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1745 0.1298 0.1302 0.1256 0.1253 0.1206 28.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.61 1.35 1.20 1.21 1.41 1.39 0.645 -
P/RPS 1.78 1.02 0.80 0.55 0.80 0.87 0.48 139.00%
P/EPS 67.99 35.78 22.24 11.08 37.95 46.98 19.83 126.86%
EY 1.47 2.80 4.50 9.02 2.64 2.13 5.04 -55.92%
DY 0.00 0.01 0.00 0.00 0.01 0.01 0.03 -
P/NAPS 3.30 1.65 1.82 1.46 1.74 1.72 0.83 150.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 26/08/21 28/05/21 26/02/21 27/11/20 25/08/20 -
Price 2.44 1.79 1.33 1.20 1.68 1.36 1.04 -
P/RPS 1.67 1.35 0.89 0.54 0.95 0.85 0.77 67.31%
P/EPS 63.56 47.44 24.65 10.99 45.21 45.97 31.97 57.91%
EY 1.57 2.11 4.06 9.10 2.21 2.18 3.13 -36.79%
DY 0.00 0.01 0.00 0.00 0.01 0.01 0.02 -
P/NAPS 3.09 2.18 2.02 1.45 2.07 1.68 1.33 75.14%

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