[CHINHIN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 18.2%
YoY- 204.49%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,951,849 1,802,605 1,629,620 1,521,049 1,329,474 1,193,095 1,150,059 42.42%
PBT 105,928 119,300 115,790 110,314 91,949 53,504 42,483 84.18%
Tax -19,925 -19,617 -15,349 -17,482 -13,054 -9,558 -11,149 47.42%
NP 86,003 99,683 100,441 92,832 78,895 43,946 31,334 96.39%
-
NP to SH 74,934 91,554 97,767 90,030 76,168 41,296 30,194 83.60%
-
Tax Rate 18.81% 16.44% 13.26% 15.85% 14.20% 17.86% 26.24% -
Total Cost 1,865,846 1,702,922 1,529,179 1,428,217 1,250,579 1,149,149 1,118,725 40.76%
-
Net Worth 743,153 690,071 674,606 679,603 645,836 628,141 621,332 12.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 88 88 163 163 75 -
Div Payout % - - 0.09% 0.10% 0.22% 0.40% 0.25% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 743,153 690,071 674,606 679,603 645,836 628,141 621,332 12.71%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 885,081 885,081 885,081 58.94%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.41% 5.53% 6.16% 6.10% 5.93% 3.68% 2.72% -
ROE 10.08% 13.27% 14.49% 13.25% 11.79% 6.57% 4.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 110.31 101.88 135.28 149.96 150.27 134.86 146.23 -17.17%
EPS 4.23 5.17 8.12 8.88 8.61 4.67 3.84 6.68%
DPS 0.00 0.00 0.01 0.01 0.02 0.02 0.01 -
NAPS 0.42 0.39 0.56 0.67 0.73 0.71 0.79 -34.44%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.13 50.92 46.03 42.96 37.55 33.70 32.48 42.43%
EPS 2.12 2.59 2.76 2.54 2.15 1.17 0.85 84.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1949 0.1905 0.192 0.1824 0.1774 0.1755 12.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.36 4.77 3.23 2.88 3.35 2.77 2.61 -
P/RPS 3.95 4.68 2.39 1.92 2.23 2.05 1.78 70.38%
P/EPS 102.95 92.19 39.80 32.45 38.91 59.34 67.99 31.96%
EY 0.97 1.08 2.51 3.08 2.57 1.69 1.47 -24.26%
DY 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
P/NAPS 10.38 12.23 5.77 4.30 4.59 3.90 3.30 115.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 28/02/22 -
Price 4.31 4.30 3.77 3.38 2.54 3.80 2.48 -
P/RPS 3.91 4.22 2.79 2.25 1.69 2.82 1.70 74.50%
P/EPS 101.77 83.10 46.45 38.08 29.50 81.41 64.60 35.50%
EY 0.98 1.20 2.15 2.63 3.39 1.23 1.55 -26.39%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 10.26 11.03 6.73 5.04 3.48 5.35 3.14 120.67%

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