[CHGP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.13%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 223,714 222,838 214,832 169,671 194,373 185,950 168,504 20.77%
PBT 27,506 32,882 33,008 22,403 23,012 23,002 23,436 11.25%
Tax -7,942 -9,164 -8,948 -5,678 -5,848 -6,016 -5,672 25.13%
NP 19,564 23,718 24,060 16,725 17,164 16,986 17,764 6.63%
-
NP to SH 17,045 21,144 21,980 16,869 17,061 16,508 17,112 -0.26%
-
Tax Rate 28.87% 27.87% 27.11% 25.34% 25.41% 26.15% 24.20% -
Total Cost 204,150 199,120 190,772 152,946 177,209 168,964 150,740 22.38%
-
Net Worth 102,272 93,826 103,031 85,955 87,012 76,644 92,689 6.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 102,272 93,826 103,031 85,955 87,012 76,644 92,689 6.77%
NOSH 142,044 132,150 137,375 121,064 127,960 117,914 142,600 -0.25%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.75% 10.64% 11.20% 9.86% 8.83% 9.13% 10.54% -
ROE 16.67% 22.54% 21.33% 19.63% 19.61% 21.54% 18.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 157.50 168.63 156.38 140.15 151.90 157.70 118.17 21.08%
EPS 12.00 16.00 16.00 14.00 13.33 14.00 12.00 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.75 0.71 0.68 0.65 0.65 7.04%
Adjusted Per Share Value based on latest NOSH - 137,900
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.84 33.71 32.50 25.67 29.40 28.13 25.49 20.77%
EPS 2.58 3.20 3.32 2.55 2.58 2.50 2.59 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1419 0.1558 0.13 0.1316 0.1159 0.1402 6.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.18 1.04 0.87 1.02 1.15 1.05 -
P/RPS 0.63 0.70 0.67 0.62 0.67 0.73 0.89 -20.55%
P/EPS 8.33 7.37 6.50 6.24 7.65 8.21 8.75 -3.22%
EY 12.00 13.56 15.38 16.02 13.07 12.17 11.43 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.66 1.39 1.23 1.50 1.77 1.62 -9.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 28/05/07 27/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.81 1.03 1.21 1.18 0.99 1.03 1.16 -
P/RPS 0.51 0.61 0.77 0.84 0.65 0.65 0.98 -35.27%
P/EPS 6.75 6.44 7.56 8.47 7.43 7.36 9.67 -21.29%
EY 14.81 15.53 13.22 11.81 13.47 13.59 10.34 27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.45 1.61 1.66 1.46 1.58 1.78 -26.11%

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