[CHINHIN] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 23.87%
YoY- 110.9%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,024,507 702,278 522,863 370,522 492,689 549,633 498,833 12.73%
PBT 62,559 72,421 22,955 7,136 11,233 12,871 19,770 21.15%
Tax -11,267 -6,691 -4,786 -279 -2,981 -3,615 -4,682 15.75%
NP 51,292 65,730 18,169 6,857 8,252 9,256 15,088 22.61%
-
NP to SH 41,915 64,748 18,774 8,902 9,548 8,323 15,088 18.55%
-
Tax Rate 18.01% 9.24% 20.85% 3.91% 26.54% 28.09% 23.68% -
Total Cost 973,215 636,548 504,694 363,665 484,437 540,377 483,745 12.35%
-
Net Worth 743,153 645,836 459,371 426,856 423,552 406,163 339,885 13.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 54 55 111 101 -
Div Payout % - - - 0.61% 0.58% 1.34% 0.67% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 743,153 645,836 459,371 426,856 423,552 406,163 339,885 13.91%
NOSH 1,770,163 885,081 834,582 556,388 556,388 556,388 506,308 23.18%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.01% 9.36% 3.47% 1.85% 1.67% 1.68% 3.02% -
ROE 5.64% 10.03% 4.09% 2.09% 2.25% 2.05% 4.44% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.90 79.38 75.12 67.71 89.57 98.79 98.52 -8.47%
EPS 2.37 7.32 2.70 1.63 1.74 1.50 2.98 -3.74%
DPS 0.00 0.00 0.00 0.01 0.01 0.02 0.02 -
NAPS 0.42 0.73 0.66 0.78 0.77 0.73 0.6713 -7.51%
Adjusted Per Share Value based on latest NOSH - 834,582
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 28.94 19.84 14.77 10.47 13.92 15.52 14.09 12.73%
EPS 1.18 1.83 0.53 0.25 0.27 0.24 0.43 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1824 0.1298 0.1206 0.1196 0.1147 0.096 13.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.36 3.35 1.20 0.645 0.75 0.785 1.30 -
P/RPS 7.53 4.22 1.60 0.95 0.84 0.79 1.32 33.65%
P/EPS 184.05 45.77 44.49 39.65 43.21 52.48 43.62 27.10%
EY 0.54 2.18 2.25 2.52 2.31 1.91 2.29 -21.39%
DY 0.00 0.00 0.00 0.02 0.01 0.03 0.02 -
P/NAPS 10.38 4.59 1.82 0.83 0.97 1.08 1.94 32.23%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 26/08/22 26/08/21 25/08/20 23/08/19 30/08/18 24/08/17 -
Price 4.31 2.54 1.33 1.04 0.79 0.75 1.31 -
P/RPS 7.44 3.20 1.77 1.54 0.88 0.76 1.33 33.21%
P/EPS 181.94 34.71 49.31 63.93 45.51 50.14 43.96 26.69%
EY 0.55 2.88 2.03 1.56 2.20 1.99 2.27 -21.03%
DY 0.00 0.00 0.00 0.01 0.01 0.03 0.02 -
P/NAPS 10.26 3.48 2.02 1.33 1.03 1.03 1.95 31.86%

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