[CHHB] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 14,576 13,224 70,574 7,924 23,937 21,166 23,077 -7.37% YoY % 10.22% -81.26% 790.64% -66.90% 13.09% -8.28% - Horiz. % 63.16% 57.30% 305.82% 34.34% 103.73% 91.72% 100.00%
PBT -4,633 -8,545 22,077 -5,153 -5,103 124,612 352 - YoY % 45.78% -138.71% 528.43% -0.98% -104.10% 35,301.14% - Horiz. % -1,316.19% -2,427.56% 6,271.88% -1,463.92% -1,449.72% 35,401.14% 100.00%
Tax -565 -639 -3,724 -6 -3,435 6,307 -385 6.60% YoY % 11.58% 82.84% -61,966.67% 99.83% -154.46% 1,738.18% - Horiz. % 146.75% 165.97% 967.27% 1.56% 892.21% -1,638.18% 100.00%
NP -5,198 -9,184 18,353 -5,159 -8,538 130,919 -33 132.30% YoY % 43.40% -150.04% 455.75% 39.58% -106.52% 396,824.25% - Horiz. % 15,751.52% 27,830.30% -55,615.15% 15,633.33% 25,872.73% -396,724.25% 100.00%
NP to SH -5,537 -9,299 18,649 -5,368 -8,932 131,171 454 - YoY % 40.46% -149.86% 447.41% 39.90% -106.81% 28,792.29% - Horiz. % -1,219.60% -2,048.24% 4,107.71% -1,182.38% -1,967.40% 28,892.29% 100.00%
Tax Rate - % - % 16.87 % - % - % -5.06 % 109.38 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -104.63% - Horiz. % 0.00% 0.00% 15.42% 0.00% 0.00% -4.63% 100.00%
Total Cost 19,774 22,408 52,221 13,083 32,475 -109,753 23,110 -2.56% YoY % -11.75% -57.09% 299.15% -59.71% 129.59% -574.92% - Horiz. % 85.56% 96.96% 225.97% 56.61% 140.52% -474.92% 100.00%
Net Worth 716,973 795,260 796,052 804,258 841,024 895,161 777,586 -1.34% YoY % -9.84% -0.10% -1.02% -4.37% -6.05% 15.12% - Horiz. % 92.20% 102.27% 102.37% 103.43% 108.16% 115.12% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 716,973 795,260 796,052 804,258 841,024 895,161 777,586 -1.34% YoY % -9.84% -0.10% -1.02% -4.37% -6.05% 15.12% - Horiz. % 92.20% 102.27% 102.37% 103.43% 108.16% 115.12% 100.00%
NOSH 299,988 296,738 273,557 273,557 273,557 273,557 273,557 1.55% YoY % 1.10% 8.47% 0.00% 0.00% 0.00% 0.00% - Horiz. % 109.66% 108.47% 100.00% 100.00% 100.00% 100.00% 100.00%
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 -35.66 % -69.45 % 26.01 % -65.11 % -35.67 % 618.53 % -0.14 % 151.67% YoY % 48.65% -367.01% 139.95% -82.53% -105.77% 441,907.19% - Horiz. % 25,471.43% 49,607.14% -18,578.57% 46,507.14% 25,478.57% -441,807.19% 100.00%
ROE -0.77 % -1.17 % 2.34 % -0.67 % -1.06 % 14.65 % 0.06 % - YoY % 34.19% -150.00% 449.25% 36.79% -107.24% 24,316.67% - Horiz. % -1,283.33% -1,950.00% 3,900.00% -1,116.67% -1,766.67% 24,416.67% 100.00%
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 4.86 4.46 25.80 2.90 8.75 7.74 8.44 -8.78% YoY % 8.97% -82.71% 789.66% -66.86% 13.05% -8.29% - Horiz. % 57.58% 52.84% 305.69% 34.36% 103.67% 91.71% 100.00%
EPS -1.85 -3.13 6.82 -1.96 -3.27 47.95 0.17 - YoY % 40.89% -145.89% 447.96% 40.06% -106.82% 28,105.88% - Horiz. % -1,088.24% -1,841.18% 4,011.76% -1,152.94% -1,923.53% 28,205.88% 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 2.3900 2.6800 2.9100 2.9400 3.0744 3.2723 2.8425 -2.85% YoY % -10.82% -7.90% -1.02% -4.37% -6.05% 15.12% - Horiz. % 84.08% 94.28% 102.37% 103.43% 108.16% 115.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,988 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.86 4.41 23.53 2.64 7.98 7.06 7.69 -7.36% YoY % 10.20% -81.26% 791.29% -66.92% 13.03% -8.19% - Horiz. % 63.20% 57.35% 305.98% 34.33% 103.77% 91.81% 100.00%
EPS -1.85 -3.10 6.22 -1.79 -2.98 43.73 0.15 - YoY % 40.32% -149.84% 447.49% 39.93% -106.81% 29,053.33% - Horiz. % -1,233.33% -2,066.67% 4,146.67% -1,193.33% -1,986.67% 29,153.33% 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 2.3900 2.6510 2.6536 2.6810 2.8035 2.9840 2.5921 -1.34% YoY % -9.85% -0.10% -1.02% -4.37% -6.05% 15.12% - Horiz. % 92.20% 102.27% 102.37% 103.43% 108.16% 115.12% 100.00%
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 0.3350 0.3550 1.1900 1.1300 1.3300 1.4000 1.3500 -
P/RPS 6.89 7.97 4.61 39.01 15.20 18.09 16.00 -13.10% YoY % -13.55% 72.89% -88.18% 156.64% -15.98% 13.06% - Horiz. % 43.06% 49.81% 28.81% 243.81% 95.00% 113.06% 100.00%
P/EPS -18.15 -11.33 17.46 -57.59 -40.73 2.92 813.44 - YoY % -60.19% -164.89% 130.32% -41.39% -1,494.86% -99.64% - Horiz. % -2.23% -1.39% 2.15% -7.08% -5.01% 0.36% 100.00%
EY -5.51 -8.83 5.73 -1.74 -2.45 34.25 0.12 - YoY % 37.60% -254.10% 429.31% 28.98% -107.15% 28,441.67% - Horiz. % -4,591.67% -7,358.33% 4,775.00% -1,450.00% -2,041.67% 28,541.67% 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 0.14 0.13 0.41 0.38 0.43 0.43 0.47 -18.27% YoY % 7.69% -68.29% 7.89% -11.63% 0.00% -8.51% - Horiz. % 29.79% 27.66% 87.23% 80.85% 91.49% 91.49% 100.00%
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 29/11/23 30/11/22 25/11/21 30/11/20 25/11/19 27/11/18 23/11/17 -
Price 0.3150 0.4000 1.4800 1.2500 1.2300 1.3000 1.3100 -
P/RPS 6.48 8.98 5.74 43.15 14.06 16.80 15.53 -13.55% YoY % -27.84% 56.45% -86.70% 206.90% -16.31% 8.18% - Horiz. % 41.73% 57.82% 36.96% 277.85% 90.53% 108.18% 100.00%
P/EPS -17.07 -12.76 21.71 -63.70 -37.67 2.71 789.34 - YoY % -33.78% -158.77% 134.08% -69.10% -1,490.04% -99.66% - Horiz. % -2.16% -1.62% 2.75% -8.07% -4.77% 0.34% 100.00%
EY -5.86 -7.83 4.61 -1.57 -2.65 36.88 0.13 - YoY % 25.16% -269.85% 393.63% 40.75% -107.19% 28,269.23% - Horiz. % -4,507.69% -6,023.08% 3,546.15% -1,207.69% -2,038.46% 28,369.23% 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 0.13 0.15 0.51 0.43 0.40 0.40 0.46 -18.98% YoY % -13.33% -70.59% 18.60% 7.50% 0.00% -13.04% - Horiz. % 28.26% 32.61% 110.87% 93.48% 86.96% 86.96% 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