[CHGP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
07-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 53.4%
YoY- 123.11%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 156,080 151,666 127,940 93,314 91,938 89,812 96,632 37.62%
PBT 18,161 17,512 16,204 19,424 14,068 14,222 14,464 16.36%
Tax -5,033 -4,806 -4,468 -3,753 -3,852 -4,100 -4,320 10.71%
NP 13,128 12,706 11,736 15,671 10,216 10,122 10,144 18.73%
-
NP to SH 13,128 12,654 11,736 15,671 10,216 10,122 10,144 18.73%
-
Tax Rate 27.71% 27.44% 27.57% 19.32% 27.38% 28.83% 29.87% -
Total Cost 142,952 138,960 116,204 77,643 81,722 79,690 86,488 39.75%
-
Net Worth 71,925 65,555 60,367 58,721 57,779 52,193 41,476 44.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,372 - 2,798 - - - -
Div Payout % - 18.75% - 17.86% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 71,925 65,555 60,367 58,721 57,779 52,193 41,476 44.29%
NOSH 123,074 79,087 73,350 74,623 76,620 72,300 63,400 55.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.41% 8.38% 9.17% 16.79% 11.11% 11.27% 10.50% -
ROE 18.25% 19.30% 19.44% 26.69% 17.68% 19.39% 24.46% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 126.82 191.77 174.42 125.05 119.99 124.22 152.42 -11.52%
EPS 10.67 16.00 16.00 21.00 13.33 14.00 16.00 -23.65%
DPS 0.00 3.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 0.5844 0.8289 0.823 0.7869 0.7541 0.7219 0.6542 -7.23%
Adjusted Per Share Value based on latest NOSH - 80,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.61 22.94 19.35 14.12 13.91 13.59 14.62 37.60%
EPS 1.99 1.91 1.78 2.37 1.55 1.53 1.53 19.13%
DPS 0.00 0.36 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1088 0.0992 0.0913 0.0888 0.0874 0.0789 0.0627 44.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 1.00 1.50 1.69 1.44 1.45 1.54 0.00 -
P/RPS 0.79 0.78 0.97 1.15 1.21 1.24 0.00 -
P/EPS 9.37 9.38 10.56 6.86 10.88 11.00 0.00 -
EY 10.67 10.67 9.47 14.58 9.20 9.09 0.00 -
DY 0.00 2.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 1.71 1.81 2.05 1.83 1.92 2.13 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 26/05/05 07/02/05 25/11/04 22/09/04 31/05/04 -
Price 0.90 1.59 1.55 1.39 1.40 1.48 1.47 -
P/RPS 0.71 0.83 0.89 1.11 1.17 1.19 0.96 -18.20%
P/EPS 8.44 9.94 9.69 6.62 10.50 10.57 9.19 -5.51%
EY 11.85 10.06 10.32 15.11 9.52 9.46 10.88 5.85%
DY 0.00 1.89 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 1.54 1.92 1.88 1.77 1.86 2.05 2.25 -22.31%

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