[CHGP] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 7.24%
YoY- -79.66%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 89,154 77,940 144,191 158,366 164,650 161,996 153,862 -30.47%
PBT 1,056 -1,164 -7,897 1,612 1,452 1,524 3,889 -58.03%
Tax -52 -12 1,093 248 364 52 1,987 -
NP 1,004 -1,176 -6,804 1,860 1,816 1,576 5,876 -69.17%
-
NP to SH 930 -1,224 -6,881 1,540 1,436 1,952 5,341 -68.78%
-
Tax Rate 4.92% - - -15.38% -25.07% -3.41% -51.09% -
Total Cost 88,150 79,116 150,995 156,506 162,834 160,420 147,986 -29.18%
-
Net Worth 71,117 44,509 44,288 52,879 52,469 52,982 51,189 24.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,117 44,509 44,288 52,879 52,469 52,982 51,189 24.48%
NOSH 273,529 139,090 138,400 139,156 138,076 139,428 138,350 57.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.13% -1.51% -4.72% 1.17% 1.10% 0.97% 3.82% -
ROE 1.31% -2.75% -15.54% 2.91% 2.74% 3.68% 10.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.59 56.04 104.18 113.80 119.25 116.19 111.21 -55.84%
EPS 0.34 -0.88 -4.97 1.11 1.04 1.40 3.86 -80.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.32 0.32 0.38 0.38 0.38 0.37 -20.94%
Adjusted Per Share Value based on latest NOSH - 136,562
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.49 11.79 21.81 23.96 24.91 24.50 23.27 -30.45%
EPS 0.14 -0.19 -1.04 0.23 0.22 0.30 0.81 -68.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.0673 0.067 0.08 0.0794 0.0801 0.0774 24.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.155 0.165 0.175 0.18 0.20 0.21 0.26 -
P/RPS 0.48 0.29 0.17 0.16 0.17 0.18 0.23 63.23%
P/EPS 45.59 -18.75 -3.52 16.27 19.23 15.00 6.73 257.60%
EY 2.19 -5.33 -28.41 6.15 5.20 6.67 14.85 -72.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.55 0.47 0.53 0.55 0.70 -9.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 22/05/13 20/02/13 29/11/12 29/08/12 30/05/12 -
Price 0.16 0.145 0.205 0.19 0.19 0.22 0.21 -
P/RPS 0.49 0.26 0.20 0.17 0.16 0.19 0.19 87.95%
P/EPS 47.06 -16.48 -4.12 17.17 18.27 15.71 5.44 320.85%
EY 2.13 -6.07 -24.25 5.82 5.47 6.36 18.38 -76.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.64 0.50 0.50 0.58 0.57 5.76%

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