[CNH] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 14,784 21,754 18,056 16,168 18,146 18,285 18,793 -3.92% YoY % -32.04% 20.48% 11.68% -10.90% -0.76% -2.70% - Horiz. % 78.67% 115.76% 96.08% 86.03% 96.56% 97.30% 100.00%
PBT -1,090 1,079 154 -863 -615 74 -1,301 -2.90% YoY % -201.02% 600.65% 117.84% -40.33% -931.08% 105.69% - Horiz. % 83.78% -82.94% -11.84% 66.33% 47.27% -5.69% 100.00%
Tax -180 -282 -150 -137 -32 -69 117 - YoY % 36.17% -88.00% -9.49% -328.12% 53.62% -158.97% - Horiz. % -153.85% -241.03% -128.21% -117.09% -27.35% -58.97% 100.00%
NP -1,270 797 4 -1,000 -647 5 -1,184 1.17% YoY % -259.35% 19,825.00% 100.40% -54.56% -13,040.00% 100.42% - Horiz. % 107.26% -67.31% -0.34% 84.46% 54.65% -0.42% 100.00%
NP to SH -1,157 890 185 -890 -782 -12 -959 3.18% YoY % -230.00% 381.08% 120.79% -13.81% -6,416.67% 98.75% - Horiz. % 120.65% -92.81% -19.29% 92.81% 81.54% 1.25% 100.00%
Tax Rate - % 26.14 % 97.40 % - % - % 93.24 % - % - YoY % 0.00% -73.16% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 28.04% 104.46% 0.00% 0.00% 100.00% -
Total Cost 16,054 20,957 18,052 17,168 18,793 18,280 19,977 -3.58% YoY % -23.40% 16.09% 5.15% -8.65% 2.81% -8.49% - Horiz. % 80.36% 104.91% 90.36% 85.94% 94.07% 91.51% 100.00%
Net Worth 72,000 72,000 71,290 71,290 71,290 78,419 78,443 -1.42% YoY % 0.00% 1.00% 0.00% 0.00% -9.09% -0.03% - Horiz. % 91.79% 91.79% 90.88% 90.88% 90.88% 99.97% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 72,000 72,000 71,290 71,290 71,290 78,419 78,443 -1.42% YoY % 0.00% 1.00% 0.00% 0.00% -9.09% -0.03% - Horiz. % 91.79% 91.79% 90.88% 90.88% 90.88% 99.97% 100.00%
NOSH 720,000 720,000 712,905 712,905 712,905 712,905 713,119 0.16% YoY % 0.00% 1.00% 0.00% 0.00% 0.00% -0.03% - Horiz. % 100.96% 100.96% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -8.59 % 3.66 % 0.02 % -6.19 % -3.57 % 0.03 % -6.30 % 5.30% YoY % -334.70% 18,200.00% 100.32% -73.39% -12,000.00% 100.48% - Horiz. % 136.35% -58.10% -0.32% 98.25% 56.67% -0.48% 100.00%
ROE -1.61 % 1.24 % 0.26 % -1.25 % -1.10 % -0.02 % -1.22 % 4.73% YoY % -229.84% 376.92% 120.80% -13.64% -5,400.00% 98.36% - Horiz. % 131.97% -101.64% -21.31% 102.46% 90.16% 1.64% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.05 3.02 2.53 2.27 2.55 2.56 2.64 -4.13% YoY % -32.12% 19.37% 11.45% -10.98% -0.39% -3.03% - Horiz. % 77.65% 114.39% 95.83% 85.98% 96.59% 96.97% 100.00%
EPS -0.16 0.12 0.03 -0.12 -0.11 0.00 -0.13 3.52% YoY % -233.33% 300.00% 125.00% -9.09% 0.00% 0.00% - Horiz. % 123.08% -92.31% -23.08% 92.31% 84.62% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1000 0.1000 0.1000 0.1100 0.1100 -1.58% YoY % 0.00% 0.00% 0.00% 0.00% -9.09% 0.00% - Horiz. % 90.91% 90.91% 90.91% 90.91% 90.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 720,000 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.05 3.02 2.51 2.25 2.52 2.54 2.61 -3.94% YoY % -32.12% 20.32% 11.56% -10.71% -0.79% -2.68% - Horiz. % 78.54% 115.71% 96.17% 86.21% 96.55% 97.32% 100.00%
EPS -0.16 0.12 0.03 -0.12 -0.11 0.00 -0.13 3.52% YoY % -233.33% 300.00% 125.00% -9.09% 0.00% 0.00% - Horiz. % 123.08% -92.31% -23.08% 92.31% 84.62% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.0990 0.0990 0.0990 0.1089 0.1089 -1.41% YoY % 0.00% 1.01% 0.00% 0.00% -9.09% 0.00% - Horiz. % 91.83% 91.83% 90.91% 90.91% 90.91% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0550 0.0700 0.1350 0.0350 0.0700 0.0800 0.0850 -
P/RPS 2.68 2.32 5.33 1.54 2.75 3.12 3.23 -3.06% YoY % 15.52% -56.47% 246.10% -44.00% -11.86% -3.41% - Horiz. % 82.97% 71.83% 165.02% 47.68% 85.14% 96.59% 100.00%
P/EPS -34.23 56.63 520.23 -28.04 -63.82 -4,752.70 -63.21 -9.71% YoY % -160.44% -89.11% 1,955.31% 56.06% 98.66% -7,418.91% - Horiz. % 54.15% -89.59% -823.02% 44.36% 100.97% 7,518.91% 100.00%
EY -2.92 1.77 0.19 -3.57 -1.57 -0.02 -1.58 10.77% YoY % -264.97% 831.58% 105.32% -127.39% -7,750.00% 98.73% - Horiz. % 184.81% -112.03% -12.03% 225.95% 99.37% 1.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.70 1.35 0.35 0.70 0.73 0.77 -5.45% YoY % -21.43% -48.15% 285.71% -50.00% -4.11% -5.19% - Horiz. % 71.43% 90.91% 175.32% 45.45% 90.91% 94.81% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - - 29/05/19 25/05/18 25/05/17 -
Price 0.0500 0.0750 0.1600 0.0550 0.0650 0.0750 0.0800 -
P/RPS 2.44 2.48 6.32 2.43 2.55 2.92 3.04 -3.60% YoY % -1.61% -60.76% 160.08% -4.71% -12.67% -3.95% - Horiz. % 80.26% 81.58% 207.89% 79.93% 83.88% 96.05% 100.00%
P/EPS -31.11 60.67 616.57 -44.06 -59.26 -4,455.66 -59.49 -10.24% YoY % -151.28% -90.16% 1,499.39% 25.65% 98.67% -7,389.76% - Horiz. % 52.29% -101.98% -1,036.43% 74.06% 99.61% 7,489.76% 100.00%
EY -3.21 1.65 0.16 -2.27 -1.69 -0.02 -1.68 11.39% YoY % -294.55% 931.25% 107.05% -34.32% -8,350.00% 98.81% - Horiz. % 191.07% -98.21% -9.52% 135.12% 100.60% 1.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.75 1.60 0.55 0.65 0.68 0.73 -6.11% YoY % -33.33% -53.12% 190.91% -15.38% -4.41% -6.85% - Horiz. % 68.49% 102.74% 219.18% 75.34% 89.04% 93.15% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CNH 1Q2022 Results.pdf 
