[CHINHIN] YoY TTM 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- -11.3%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,951,849 1,329,474 1,121,126 933,978 1,048,408 1,066,368 1,006,949 11.65%
PBT 105,928 91,949 41,608 19,890 32,787 32,384 55,264 11.44%
Tax -19,925 -13,054 -13,274 -4,958 -8,488 -8,710 -9,104 13.93%
NP 86,003 78,895 28,334 14,932 24,299 23,674 46,160 10.92%
-
NP to SH 74,934 76,168 30,274 18,428 25,378 22,874 46,160 8.40%
-
Tax Rate 18.81% 14.20% 31.90% 24.93% 25.89% 26.90% 16.47% -
Total Cost 1,865,846 1,250,579 1,092,792 919,046 1,024,109 1,042,694 960,789 11.69%
-
Net Worth 743,153 645,836 459,371 426,856 423,552 406,163 339,755 13.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 163 54 109 166 213 101 -
Div Payout % - 0.22% 0.18% 0.60% 0.66% 0.93% 0.22% -
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 743,153 645,836 459,371 426,856 423,552 406,163 339,755 13.92%
NOSH 1,770,163 885,081 834,582 556,388 556,388 556,388 506,115 23.19%
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 4.41% 5.93% 2.53% 1.60% 2.32% 2.22% 4.58% -
ROE 10.08% 11.79% 6.59% 4.32% 5.99% 5.63% 13.59% -
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 110.31 150.27 161.08 170.67 190.60 191.66 198.96 -9.35%
EPS 4.23 8.61 4.35 3.37 4.61 4.11 9.12 -12.01%
DPS 0.00 0.02 0.01 0.02 0.03 0.04 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 55.13 37.55 31.67 26.38 29.61 30.12 28.44 11.65%
EPS 2.12 2.15 0.86 0.52 0.72 0.65 1.30 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 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 3.95 2.23 0.74 0.38 0.39 0.41 0.65 35.06%
P/EPS 102.95 38.91 27.59 19.15 16.26 19.09 14.25 39.01%
EY 0.97 2.57 3.62 5.22 6.15 5.24 7.02 -28.08%
DY 0.00 0.01 0.01 0.03 0.04 0.05 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 1.34 1.04 0.80 0.75 1.31 -
P/RPS 3.91 1.69 0.83 0.61 0.42 0.39 0.66 34.49%
P/EPS 101.77 29.50 30.81 30.88 17.34 18.24 14.36 38.57%
EY 0.98 3.39 3.25 3.24 5.77 5.48 6.96 -27.86%
DY 0.00 0.01 0.01 0.02 0.04 0.05 0.02 -
P/NAPS 10.26 3.48 2.03 1.33 1.04 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