[CHINHIN] YoY Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 54.15%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,256,869 1,529,795 1,120,394 749,404 657,523 775,887 828,340 18.16%
PBT 167,194 80,585 94,480 26,649 11,224 19,665 21,101 41.15%
Tax -36,855 -17,596 -12,292 -5,959 -2,009 -4,694 -5,808 36.02%
NP 130,339 62,989 82,188 20,690 9,215 14,971 15,293 42.87%
-
NP to SH 78,764 53,503 81,157 21,321 12,156 16,917 14,722 32.21%
-
Tax Rate 22.04% 21.84% 13.01% 22.36% 17.90% 23.87% 27.52% -
Total Cost 2,126,530 1,466,806 1,038,206 728,714 648,308 760,916 813,047 17.36%
-
Net Worth 1,483,447 743,153 679,603 617,753 443,717 429,053 411,727 23.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 101 75 54 55 - -
Div Payout % - - 0.12% 0.35% 0.45% 0.33% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,483,447 743,153 679,603 617,753 443,717 429,053 411,727 23.79%
NOSH 3,532,017 1,770,163 1,770,163 885,081 556,388 556,388 556,388 36.03%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.78% 4.12% 7.34% 2.76% 1.40% 1.93% 1.85% -
ROE 5.31% 7.20% 11.94% 3.45% 2.74% 3.94% 3.58% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 63.90 86.46 110.46 99.48 120.03 141.05 148.88 -13.13%
EPS 2.23 3.02 8.00 2.83 2.22 3.08 2.65 -2.83%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.42 0.42 0.67 0.82 0.81 0.78 0.74 -9.00%
Adjusted Per Share Value based on latest NOSH - 3,547,179
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 63.62 43.13 31.59 21.13 18.54 21.87 23.35 18.16%
EPS 2.22 1.51 2.29 0.60 0.34 0.48 0.42 31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4182 0.2095 0.1916 0.1742 0.1251 0.121 0.1161 23.78%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.12 4.02 2.88 1.35 1.39 0.78 0.755 -
P/RPS 3.32 4.65 2.61 1.36 1.16 0.55 0.51 36.60%
P/EPS 95.07 132.95 36.00 47.70 62.64 25.36 28.53 22.19%
EY 1.05 0.75 2.78 2.10 1.60 3.94 3.50 -18.16%
DY 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
P/NAPS 5.05 9.57 4.30 1.65 1.72 1.00 1.02 30.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 -
Price 2.30 3.98 3.38 1.79 1.36 0.895 0.71 -
P/RPS 3.60 4.60 3.06 1.80 1.13 0.63 0.48 39.86%
P/EPS 103.14 131.62 42.24 63.25 61.29 29.10 26.83 25.13%
EY 0.97 0.76 2.37 1.58 1.63 3.44 3.73 -20.09%
DY 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
P/NAPS 5.48 9.48 5.04 2.18 1.68 1.15 0.96 33.65%

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