[CHINHIN] YoY Cumulative Quarter 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- 25.34%
YoY- 280.64%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,529,795 1,120,394 749,404 657,523 775,887 828,340 759,732 12.36%
PBT 80,585 94,480 26,649 11,224 19,665 21,101 28,458 18.93%
Tax -17,596 -12,292 -5,959 -2,009 -4,694 -5,808 -7,359 15.62%
NP 62,989 82,188 20,690 9,215 14,971 15,293 21,099 19.98%
-
NP to SH 53,503 81,157 21,321 12,156 16,917 14,722 21,099 16.76%
-
Tax Rate 21.84% 13.01% 22.36% 17.90% 23.87% 27.52% 25.86% -
Total Cost 1,466,806 1,038,206 728,714 648,308 760,916 813,047 738,633 12.10%
-
Net Worth 743,153 679,603 617,753 443,717 429,053 411,727 400,052 10.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 101 75 54 55 - 205 -
Div Payout % - 0.12% 0.35% 0.45% 0.33% - 0.97% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 743,153 679,603 617,753 443,717 429,053 411,727 400,052 10.86%
NOSH 1,770,163 1,770,163 885,081 556,388 556,388 556,388 556,388 21.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.12% 7.34% 2.76% 1.40% 1.93% 1.85% 2.78% -
ROE 7.20% 11.94% 3.45% 2.74% 3.94% 3.58% 5.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 86.46 110.46 99.48 120.03 141.05 148.88 148.13 -8.57%
EPS 3.02 8.00 2.83 2.22 3.08 2.65 4.11 -5.00%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.04 -
NAPS 0.42 0.67 0.82 0.81 0.78 0.74 0.78 -9.79%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.21 31.65 21.17 18.57 21.92 23.40 21.46 12.36%
EPS 1.51 2.29 0.60 0.34 0.48 0.42 0.60 16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2099 0.192 0.1745 0.1253 0.1212 0.1163 0.113 10.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.02 2.88 1.35 1.39 0.78 0.755 1.32 -
P/RPS 4.65 2.61 1.36 1.16 0.55 0.51 0.89 31.71%
P/EPS 132.95 36.00 47.70 62.64 25.36 28.53 32.09 26.71%
EY 0.75 2.78 2.10 1.60 3.94 3.50 3.12 -21.13%
DY 0.00 0.00 0.01 0.01 0.01 0.00 0.03 -
P/NAPS 9.57 4.30 1.65 1.72 1.00 1.02 1.69 33.48%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 24/11/17 -
Price 3.98 3.38 1.79 1.36 0.895 0.71 1.23 -
P/RPS 4.60 3.06 1.80 1.13 0.63 0.48 0.83 33.01%
P/EPS 131.62 42.24 63.25 61.29 29.10 26.83 29.90 28.00%
EY 0.76 2.37 1.58 1.63 3.44 3.73 3.34 -21.85%
DY 0.00 0.00 0.01 0.01 0.01 0.00 0.03 -
P/NAPS 9.48 5.04 2.18 1.68 1.15 0.96 1.58 34.78%

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