[CHGP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -25.11%
YoY- 15.69%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,435 156,080 151,666 127,940 93,314 91,938 89,812 45.84%
PBT 18,849 18,161 17,512 16,204 19,424 14,068 14,222 20.59%
Tax -4,956 -5,033 -4,806 -4,468 -3,753 -3,852 -4,100 13.43%
NP 13,893 13,128 12,706 11,736 15,671 10,216 10,122 23.43%
-
NP to SH 13,893 13,128 12,654 11,736 15,671 10,216 10,122 23.43%
-
Tax Rate 26.29% 27.71% 27.44% 27.57% 19.32% 27.38% 28.83% -
Total Cost 144,542 142,952 138,960 116,204 77,643 81,722 79,690 48.56%
-
Net Worth 76,626 71,925 65,555 60,367 58,721 57,779 52,193 29.08%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,315 - 2,372 - 2,798 - - -
Div Payout % 45.45% - 18.75% - 17.86% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 76,626 71,925 65,555 60,367 58,721 57,779 52,193 29.08%
NOSH 126,300 123,074 79,087 73,350 74,623 76,620 72,300 44.90%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.77% 8.41% 8.38% 9.17% 16.79% 11.11% 11.27% -
ROE 18.13% 18.25% 19.30% 19.44% 26.69% 17.68% 19.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 125.44 126.82 191.77 174.42 125.05 119.99 124.22 0.65%
EPS 11.00 10.67 16.00 16.00 21.00 13.33 14.00 -14.81%
DPS 5.00 0.00 3.00 0.00 3.75 0.00 0.00 -
NAPS 0.6067 0.5844 0.8289 0.823 0.7869 0.7541 0.7219 -10.91%
Adjusted Per Share Value based on latest NOSH - 73,350
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.97 23.61 22.94 19.35 14.12 13.91 13.59 45.83%
EPS 2.10 1.99 1.91 1.78 2.37 1.55 1.53 23.43%
DPS 0.96 0.00 0.36 0.00 0.42 0.00 0.00 -
NAPS 0.1159 0.1088 0.0992 0.0913 0.0888 0.0874 0.0789 29.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.84 1.00 1.50 1.69 1.44 1.45 1.54 -
P/RPS 0.67 0.79 0.78 0.97 1.15 1.21 1.24 -33.58%
P/EPS 7.64 9.37 9.38 10.56 6.86 10.88 11.00 -21.52%
EY 13.10 10.67 10.67 9.47 14.58 9.20 9.09 27.50%
DY 5.95 0.00 2.00 0.00 2.60 0.00 0.00 -
P/NAPS 1.38 1.71 1.81 2.05 1.83 1.92 2.13 -25.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 23/08/05 26/05/05 07/02/05 25/11/04 22/09/04 -
Price 1.03 0.90 1.59 1.55 1.39 1.40 1.48 -
P/RPS 0.82 0.71 0.83 0.89 1.11 1.17 1.19 -21.93%
P/EPS 9.36 8.44 9.94 9.69 6.62 10.50 10.57 -7.76%
EY 10.68 11.85 10.06 10.32 15.11 9.52 9.46 8.39%
DY 4.85 0.00 1.89 0.00 2.70 0.00 0.00 -
P/NAPS 1.70 1.54 1.92 1.88 1.77 1.86 2.05 -11.70%

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