[CHGP] QoQ Cumulative 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- 104.53%
YoY- 123.11%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 117,060 75,833 31,985 93,314 68,954 44,906 24,158 186.07%
PBT 13,621 8,756 4,051 19,424 10,551 7,111 3,616 141.90%
Tax -3,775 -2,403 -1,117 -3,753 -2,889 -2,050 -1,080 130.14%
NP 9,846 6,353 2,934 15,671 7,662 5,061 2,536 146.82%
-
NP to SH 9,846 6,327 2,934 15,671 7,662 5,061 2,536 146.82%
-
Tax Rate 27.71% 27.44% 27.57% 19.32% 27.38% 28.83% 29.87% -
Total Cost 107,214 69,480 29,051 77,643 61,292 39,845 21,622 190.50%
-
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 - 1,186 - 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 123,075 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 13.69% 9.65% 4.86% 26.69% 13.26% 9.70% 6.11% -
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 95.11 95.88 43.61 125.05 89.99 62.11 38.10 83.91%
EPS 8.00 8.00 4.00 21.00 10.00 7.00 4.00 58.67%
DPS 0.00 1.50 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 17.71 11.47 4.84 14.12 10.43 6.79 3.65 186.32%
EPS 1.49 0.96 0.44 2.37 1.16 0.77 0.38 148.45%
DPS 0.00 0.18 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 1.05 1.56 3.88 1.15 1.61 2.48 0.00 -
P/EPS 12.50 18.75 42.25 6.86 14.50 22.00 0.00 -
EY 8.00 5.33 2.37 14.58 6.90 4.55 0.00 -
DY 0.00 1.00 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 0.95 1.66 3.55 1.11 1.56 2.38 3.86 -60.69%
P/EPS 11.25 19.88 38.75 6.62 14.00 21.14 36.75 -54.54%
EY 8.89 5.03 2.58 15.11 7.14 4.73 2.72 120.07%
DY 0.00 0.94 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