[CHGP] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.83%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 194,373 185,950 168,504 158,435 156,080 151,666 127,940 32.12%
PBT 23,012 23,002 23,436 18,849 18,161 17,512 16,204 26.31%
Tax -5,848 -6,016 -5,672 -4,956 -5,033 -4,806 -4,468 19.63%
NP 17,164 16,986 17,764 13,893 13,128 12,706 11,736 28.81%
-
NP to SH 17,061 16,508 17,112 13,893 13,128 12,654 11,736 28.29%
-
Tax Rate 25.41% 26.15% 24.20% 26.29% 27.71% 27.44% 27.57% -
Total Cost 177,209 168,964 150,740 144,542 142,952 138,960 116,204 32.45%
-
Net Worth 87,012 76,644 92,689 76,626 71,925 65,555 60,367 27.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,315 - 2,372 - -
Div Payout % - - - 45.45% - 18.75% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 87,012 76,644 92,689 76,626 71,925 65,555 60,367 27.57%
NOSH 127,960 117,914 142,600 126,300 123,074 79,087 73,350 44.86%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.83% 9.13% 10.54% 8.77% 8.41% 8.38% 9.17% -
ROE 19.61% 21.54% 18.46% 18.13% 18.25% 19.30% 19.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 151.90 157.70 118.17 125.44 126.82 191.77 174.42 -8.79%
EPS 13.33 14.00 12.00 11.00 10.67 16.00 16.00 -11.45%
DPS 0.00 0.00 0.00 5.00 0.00 3.00 0.00 -
NAPS 0.68 0.65 0.65 0.6067 0.5844 0.8289 0.823 -11.93%
Adjusted Per Share Value based on latest NOSH - 134,900
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.40 28.13 25.49 23.97 23.61 22.94 19.35 32.12%
EPS 2.58 2.50 2.59 2.10 1.99 1.91 1.78 28.04%
DPS 0.00 0.00 0.00 0.96 0.00 0.36 0.00 -
NAPS 0.1316 0.1159 0.1402 0.1159 0.1088 0.0992 0.0913 27.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.02 1.15 1.05 0.84 1.00 1.50 1.69 -
P/RPS 0.67 0.73 0.89 0.67 0.79 0.78 0.97 -21.84%
P/EPS 7.65 8.21 8.75 7.64 9.37 9.38 10.56 -19.32%
EY 13.07 12.17 11.43 13.10 10.67 10.67 9.47 23.93%
DY 0.00 0.00 0.00 5.95 0.00 2.00 0.00 -
P/NAPS 1.50 1.77 1.62 1.38 1.71 1.81 2.05 -18.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 23/08/05 26/05/05 -
Price 0.99 1.03 1.16 1.03 0.90 1.59 1.55 -
P/RPS 0.65 0.65 0.98 0.82 0.71 0.83 0.89 -18.88%
P/EPS 7.43 7.36 9.67 9.36 8.44 9.94 9.69 -16.21%
EY 13.47 13.59 10.34 10.68 11.85 10.06 10.32 19.41%
DY 0.00 0.00 0.00 4.85 0.00 1.89 0.00 -
P/NAPS 1.46 1.58 1.78 1.70 1.54 1.92 1.88 -15.49%

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