[CHGP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.82%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 168,504 158,435 156,080 151,666 127,940 93,314 91,938 49.82%
PBT 23,436 18,849 18,161 17,512 16,204 19,424 14,068 40.57%
Tax -5,672 -4,956 -5,033 -4,806 -4,468 -3,753 -3,852 29.46%
NP 17,764 13,893 13,128 12,706 11,736 15,671 10,216 44.65%
-
NP to SH 17,112 13,893 13,128 12,654 11,736 15,671 10,216 41.08%
-
Tax Rate 24.20% 26.29% 27.71% 27.44% 27.57% 19.32% 27.38% -
Total Cost 150,740 144,542 142,952 138,960 116,204 77,643 81,722 50.46%
-
Net Worth 92,689 76,626 71,925 65,555 60,367 58,721 57,779 37.07%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,315 - 2,372 - 2,798 - -
Div Payout % - 45.45% - 18.75% - 17.86% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 92,689 76,626 71,925 65,555 60,367 58,721 57,779 37.07%
NOSH 142,600 126,300 123,074 79,087 73,350 74,623 76,620 51.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.54% 8.77% 8.41% 8.38% 9.17% 16.79% 11.11% -
ROE 18.46% 18.13% 18.25% 19.30% 19.44% 26.69% 17.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 118.17 125.44 126.82 191.77 174.42 125.05 119.99 -1.01%
EPS 12.00 11.00 10.67 16.00 16.00 21.00 13.33 -6.77%
DPS 0.00 5.00 0.00 3.00 0.00 3.75 0.00 -
NAPS 0.65 0.6067 0.5844 0.8289 0.823 0.7869 0.7541 -9.43%
Adjusted Per Share Value based on latest NOSH - 84,825
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.49 23.97 23.61 22.94 19.35 14.12 13.91 49.80%
EPS 2.59 2.10 1.99 1.91 1.78 2.37 1.55 40.85%
DPS 0.00 0.96 0.00 0.36 0.00 0.42 0.00 -
NAPS 0.1402 0.1159 0.1088 0.0992 0.0913 0.0888 0.0874 37.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.05 0.84 1.00 1.50 1.69 1.44 1.45 -
P/RPS 0.89 0.67 0.79 0.78 0.97 1.15 1.21 -18.53%
P/EPS 8.75 7.64 9.37 9.38 10.56 6.86 10.88 -13.53%
EY 11.43 13.10 10.67 10.67 9.47 14.58 9.20 15.58%
DY 0.00 5.95 0.00 2.00 0.00 2.60 0.00 -
P/NAPS 1.62 1.38 1.71 1.81 2.05 1.83 1.92 -10.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 23/11/05 23/08/05 26/05/05 07/02/05 25/11/04 -
Price 1.16 1.03 0.90 1.59 1.55 1.39 1.40 -
P/RPS 0.98 0.82 0.71 0.83 0.89 1.11 1.17 -11.15%
P/EPS 9.67 9.36 8.44 9.94 9.69 6.62 10.50 -5.34%
EY 10.34 10.68 11.85 10.06 10.32 15.11 9.52 5.66%
DY 0.00 4.85 0.00 1.89 0.00 2.70 0.00 -
P/NAPS 1.78 1.70 1.54 1.92 1.88 1.77 1.86 -2.89%

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