[CHGP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.75%
YoY- 28.5%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 185,950 168,504 158,435 156,080 151,666 127,940 93,314 58.55%
PBT 23,002 23,436 18,849 18,161 17,512 16,204 19,424 11.96%
Tax -6,016 -5,672 -4,956 -5,033 -4,806 -4,468 -3,753 37.08%
NP 16,986 17,764 13,893 13,128 12,706 11,736 15,671 5.53%
-
NP to SH 16,508 17,112 13,893 13,128 12,654 11,736 15,671 3.53%
-
Tax Rate 26.15% 24.20% 26.29% 27.71% 27.44% 27.57% 19.32% -
Total Cost 168,964 150,740 144,542 142,952 138,960 116,204 77,643 68.16%
-
Net Worth 76,644 92,689 76,626 71,925 65,555 60,367 58,721 19.49%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,315 - 2,372 - 2,798 -
Div Payout % - - 45.45% - 18.75% - 17.86% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,644 92,689 76,626 71,925 65,555 60,367 58,721 19.49%
NOSH 117,914 142,600 126,300 123,074 79,087 73,350 74,623 35.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.13% 10.54% 8.77% 8.41% 8.38% 9.17% 16.79% -
ROE 21.54% 18.46% 18.13% 18.25% 19.30% 19.44% 26.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 157.70 118.17 125.44 126.82 191.77 174.42 125.05 16.77%
EPS 14.00 12.00 11.00 10.67 16.00 16.00 21.00 -23.74%
DPS 0.00 0.00 5.00 0.00 3.00 0.00 3.75 -
NAPS 0.65 0.65 0.6067 0.5844 0.8289 0.823 0.7869 -11.99%
Adjusted Per Share Value based on latest NOSH - 117,300
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.13 25.49 23.97 23.61 22.94 19.35 14.12 58.52%
EPS 2.50 2.59 2.10 1.99 1.91 1.78 2.37 3.63%
DPS 0.00 0.00 0.96 0.00 0.36 0.00 0.42 -
NAPS 0.1159 0.1402 0.1159 0.1088 0.0992 0.0913 0.0888 19.48%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 1.05 0.84 1.00 1.50 1.69 1.44 -
P/RPS 0.73 0.89 0.67 0.79 0.78 0.97 1.15 -26.20%
P/EPS 8.21 8.75 7.64 9.37 9.38 10.56 6.86 12.76%
EY 12.17 11.43 13.10 10.67 10.67 9.47 14.58 -11.37%
DY 0.00 0.00 5.95 0.00 2.00 0.00 2.60 -
P/NAPS 1.77 1.62 1.38 1.71 1.81 2.05 1.83 -2.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 22/02/06 23/11/05 23/08/05 26/05/05 07/02/05 -
Price 1.03 1.16 1.03 0.90 1.59 1.55 1.39 -
P/RPS 0.65 0.98 0.82 0.71 0.83 0.89 1.11 -30.07%
P/EPS 7.36 9.67 9.36 8.44 9.94 9.69 6.62 7.34%
EY 13.59 10.34 10.68 11.85 10.06 10.32 15.11 -6.84%
DY 0.00 0.00 4.85 0.00 1.89 0.00 2.70 -
P/NAPS 1.58 1.78 1.70 1.54 1.92 1.88 1.77 -7.31%

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