[CHHB] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
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 11,261 9,250 7,752 11,246 21,503 20,582 18,714 -8.11% YoY % 21.74% 19.32% -31.07% -47.70% 4.47% 9.98% - Horiz. % 60.17% 49.43% 41.42% 60.09% 114.90% 109.98% 100.00%
PBT -2,845 3,545 -5,193 -9,069 -5,283 -2,871 -8,295 -16.33% YoY % -180.25% 168.26% 42.74% -71.66% -84.01% 65.39% - Horiz. % 34.30% -42.74% 62.60% 109.33% 63.69% 34.61% 100.00%
Tax -213 -200 -114 -4 4,279 228 493 - YoY % -6.50% -75.44% -2,750.00% -100.09% 1,776.75% -53.75% - Horiz. % -43.20% -40.57% -23.12% -0.81% 867.95% 46.25% 100.00%
NP -3,058 3,345 -5,307 -9,073 -1,004 -2,643 -7,802 -14.45% YoY % -191.42% 163.03% 41.51% -803.69% 62.01% 66.12% - Horiz. % 39.20% -42.87% 68.02% 116.29% 12.87% 33.88% 100.00%
NP to SH -2,962 2,028 -5,174 -8,024 -872 -2,404 -7,854 -14.99% YoY % -246.06% 139.20% 35.52% -820.18% 63.73% 69.39% - Horiz. % 37.71% -25.82% 65.88% 102.16% 11.10% 30.61% 100.00%
Tax Rate - % 5.64 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 14,319 5,905 13,059 20,319 22,507 23,225 26,516 -9.76% YoY % 142.49% -54.78% -35.73% -9.72% -3.09% -12.41% - Horiz. % 54.00% 22.27% 49.25% 76.63% 84.88% 87.59% 100.00%
Net Worth 727,010 814,520 782,374 815,201 855,687 771,185 769,133 -0.93% YoY % -10.74% 4.11% -4.03% -4.73% 10.96% 0.27% - Horiz. % 94.52% 105.90% 101.72% 105.99% 111.25% 100.27% 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 727,010 814,520 782,374 815,201 855,687 771,185 769,133 -0.93% YoY % -10.74% 4.11% -4.03% -4.73% 10.96% 0.27% - Horiz. % 94.52% 105.90% 101.72% 105.99% 111.25% 100.27% 100.00%
NOSH 296,738 294,050 273,557 273,557 273,557 273,557 273,557 1.36% YoY % 0.91% 7.49% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.47% 107.49% 100.00% 100.00% 100.00% 100.00% 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 -27.16 % 36.16 % -68.46 % -80.68 % -4.67 % -12.84 % -41.69 % -6.89% YoY % -175.11% 152.82% 15.15% -1,627.62% 63.63% 69.20% - Horiz. % 65.15% -86.74% 164.21% 193.52% 11.20% 30.80% 100.00%
ROE -0.41 % 0.25 % -0.66 % -0.98 % -0.10 % -0.31 % -1.02 % -14.09% YoY % -264.00% 137.88% 32.65% -880.00% 67.74% 69.61% - Horiz. % 40.20% -24.51% 64.71% 96.08% 9.80% 30.39% 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 3.79 3.15 2.83 4.11 7.86 7.52 6.84 -9.37% YoY % 20.32% 11.31% -31.14% -47.71% 4.52% 9.94% - Horiz. % 55.41% 46.05% 41.37% 60.09% 114.91% 109.94% 100.00%
EPS -1.00 0.69 -1.89 -2.93 -0.32 -0.88 -2.87 -16.11% YoY % -244.93% 136.51% 35.49% -815.63% 63.64% 69.34% - Horiz. % 34.84% -24.04% 65.85% 102.09% 11.15% 30.66% 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 2.4500 2.7700 2.8600 2.9800 3.1280 2.8191 2.8116 -2.27% YoY % -11.55% -3.15% -4.03% -4.73% 10.96% 0.27% - Horiz. % 87.14% 98.52% 101.72% 105.99% 111.25% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,988 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.75 3.08 2.58 3.75 7.17 6.86 6.24 -8.13% YoY % 21.75% 19.38% -31.20% -47.70% 4.52% 9.94% - Horiz. % 60.10% 49.36% 41.35% 60.10% 114.90% 109.94% 100.00%
EPS -0.99 0.68 -1.72 -2.67 -0.29 -0.80 -2.62 -14.97% YoY % -245.59% 139.53% 35.58% -820.69% 63.75% 69.47% - Horiz. % 37.79% -25.95% 65.65% 101.91% 11.07% 30.53% 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 2.4235 2.7152 2.6080 2.7174 2.8524 2.5707 2.5639 -0.93% YoY % -10.74% 4.11% -4.03% -4.73% 10.96% 0.27% - Horiz. % 94.52% 105.90% 101.72% 105.99% 111.25% 100.27% 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 0.3650 1.3800 1.4200 1.0400 1.5300 1.0300 1.3500 -
P/RPS 9.62 43.87 50.11 25.30 19.46 13.69 19.73 -11.28% YoY % -78.07% -12.45% 98.06% 30.01% 42.15% -30.61% - Horiz. % 48.76% 222.35% 253.98% 128.23% 98.63% 69.39% 100.00%
P/EPS -36.57 200.09 -75.08 -35.46 -479.98 -117.21 -47.02 -4.10% YoY % -118.28% 366.50% -111.73% 92.61% -309.50% -149.28% - Horiz. % 77.78% -425.54% 159.68% 75.41% 1,020.80% 249.28% 100.00%
EY -2.73 0.50 -1.33 -2.82 -0.21 -0.85 -2.13 4.22% YoY % -646.00% 137.59% 52.84% -1,242.86% 75.29% 60.09% - Horiz. % 128.17% -23.47% 62.44% 132.39% 9.86% 39.91% 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 0.15 0.50 0.50 0.35 0.49 0.37 0.48 -17.62% YoY % -70.00% 0.00% 42.86% -28.57% 32.43% -22.92% - Horiz. % 31.25% 104.17% 104.17% 72.92% 102.08% 77.08% 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 - 31/05/22 - 30/06/20 31/05/19 24/05/18 31/05/17 -
Price 0.3050 0.7500 1.3700 0.9700 1.5000 1.1500 1.2900 -
P/RPS 8.04 23.84 48.35 23.60 19.08 15.28 18.86 -13.24% YoY % -66.28% -50.69% 104.87% 23.69% 24.87% -18.98% - Horiz. % 42.63% 126.41% 256.36% 125.13% 101.17% 81.02% 100.00%
P/EPS -30.56 108.75 -72.43 -33.07 -470.57 -130.86 -44.93 -6.22% YoY % -128.10% 250.14% -119.02% 92.97% -259.60% -191.25% - Horiz. % 68.02% -242.04% 161.21% 73.60% 1,047.34% 291.25% 100.00%
EY -3.27 0.92 -1.38 -3.02 -0.21 -0.76 -2.23 6.58% YoY % -455.43% 166.67% 54.30% -1,338.10% 72.37% 65.92% - Horiz. % 146.64% -41.26% 61.88% 135.43% 9.42% 34.08% 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 0.12 0.27 0.48 0.33 0.48 0.41 0.46 -20.06% YoY % -55.56% -43.75% 45.45% -31.25% 17.07% -10.87% - Horiz. % 26.09% 58.70% 104.35% 71.74% 104.35% 89.13% 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