[CHGP] QoQ Cumulative 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- 41.1%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 145,780 92,975 42,126 158,435 117,060 75,833 31,985 174.64%
PBT 17,259 11,501 5,859 18,849 13,621 8,756 4,051 162.57%
Tax -4,386 -3,008 -1,418 -4,956 -3,775 -2,403 -1,117 148.68%
NP 12,873 8,493 4,441 13,893 9,846 6,353 2,934 167.76%
-
NP to SH 12,796 8,254 4,278 13,893 9,846 6,327 2,934 166.69%
-
Tax Rate 25.41% 26.15% 24.20% 26.29% 27.71% 27.44% 27.57% -
Total Cost 132,907 84,482 37,685 144,542 107,214 69,480 29,051 175.33%
-
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 - 1,186 - -
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 127,960 117,914 142,600 126,300 123,075 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 14.71% 10.77% 4.62% 18.13% 13.69% 9.65% 4.86% -
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 113.93 78.85 29.54 125.44 95.11 95.88 43.61 89.57%
EPS 10.00 7.00 3.00 11.00 8.00 8.00 4.00 84.09%
DPS 0.00 0.00 0.00 5.00 0.00 1.50 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 22.05 14.06 6.37 23.97 17.71 11.47 4.84 174.56%
EPS 1.94 1.25 0.65 2.10 1.49 0.96 0.44 168.64%
DPS 0.00 0.00 0.00 0.96 0.00 0.18 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 0.90 1.46 3.55 0.67 1.05 1.56 3.88 -62.21%
P/EPS 10.20 16.43 35.00 7.64 12.50 18.75 42.25 -61.19%
EY 9.80 6.09 2.86 13.10 8.00 5.33 2.37 157.40%
DY 0.00 0.00 0.00 5.95 0.00 1.00 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 0.87 1.31 3.93 0.82 0.95 1.66 3.55 -60.80%
P/EPS 9.90 14.71 38.67 9.36 11.25 19.88 38.75 -59.70%
EY 10.10 6.80 2.59 10.68 8.89 5.03 2.58 148.18%
DY 0.00 0.00 0.00 4.85 0.00 0.94 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