[CHINHIN] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2.12%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,521,049 1,329,474 1,193,095 1,150,059 1,060,666 1,121,126 1,020,395 30.46%
PBT 110,314 91,949 53,504 42,483 41,214 41,608 42,721 88.10%
Tax -17,482 -13,054 -9,558 -11,149 -12,717 -13,274 -11,817 29.80%
NP 92,832 78,895 43,946 31,334 28,497 28,334 30,904 108.04%
-
NP to SH 90,030 76,168 41,296 30,194 29,567 30,274 34,130 90.79%
-
Tax Rate 15.85% 14.20% 17.86% 26.24% 30.86% 31.90% 27.66% -
Total Cost 1,428,217 1,250,579 1,149,149 1,118,725 1,032,169 1,092,792 989,491 27.69%
-
Net Worth 679,603 645,836 628,141 621,332 617,753 459,371 460,787 29.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 88 163 163 75 130 54 109 -13.28%
Div Payout % 0.10% 0.22% 0.40% 0.25% 0.44% 0.18% 0.32% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 679,603 645,836 628,141 621,332 617,753 459,371 460,787 29.53%
NOSH 1,770,163 885,081 885,081 885,081 885,081 834,582 834,582 65.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.10% 5.93% 3.68% 2.72% 2.69% 2.53% 3.03% -
ROE 13.25% 11.79% 6.57% 4.86% 4.79% 6.59% 7.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 149.96 150.27 134.86 146.23 140.79 161.08 183.80 -12.67%
EPS 8.88 8.61 4.67 3.84 3.92 4.35 6.15 27.72%
DPS 0.01 0.02 0.02 0.01 0.02 0.01 0.02 -36.97%
NAPS 0.67 0.73 0.71 0.79 0.82 0.66 0.83 -13.29%
Adjusted Per Share Value based on latest NOSH - 885,081
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 42.96 37.55 33.70 32.48 29.96 31.67 28.82 30.45%
EPS 2.54 2.15 1.17 0.85 0.84 0.86 0.96 91.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.1824 0.1774 0.1755 0.1745 0.1298 0.1302 29.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.88 3.35 2.77 2.61 1.35 1.20 1.21 -
P/RPS 1.92 2.23 2.05 1.78 0.96 0.74 0.66 103.65%
P/EPS 32.45 38.91 59.34 67.99 34.40 27.59 19.68 39.52%
EY 3.08 2.57 1.69 1.47 2.91 3.62 5.08 -28.34%
DY 0.00 0.01 0.01 0.00 0.01 0.01 0.02 -
P/NAPS 4.30 4.59 3.90 3.30 1.65 1.82 1.46 105.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 25/05/22 28/02/22 26/11/21 26/08/21 28/05/21 -
Price 3.38 2.54 3.80 2.48 1.79 1.34 1.20 -
P/RPS 2.25 1.69 2.82 1.70 1.27 0.83 0.65 128.65%
P/EPS 38.08 29.50 81.41 64.60 45.61 30.81 19.52 56.06%
EY 2.63 3.39 1.23 1.55 2.19 3.25 5.12 -35.83%
DY 0.00 0.01 0.00 0.00 0.01 0.01 0.02 -
P/NAPS 5.04 3.48 5.35 3.14 2.18 2.03 1.45 129.28%

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