[CHGP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,976 31,985 24,360 24,048 20,748 24,158 18,298 79.51%
PBT 4,705 4,051 8,873 3,440 3,495 3,616 2,443 54.85%
Tax -1,288 -1,115 -864 -839 -970 -1,080 -2,444 -34.78%
NP 3,417 2,936 8,009 2,601 2,525 2,536 -1 -
-
NP to SH 3,393 2,934 8,009 2,601 2,525 2,536 2,061 39.46%
-
Tax Rate 27.38% 27.52% 9.74% 24.39% 27.75% 29.87% 100.04% -
Total Cost 40,559 29,049 16,351 21,447 18,223 21,622 18,299 70.07%
-
Net Worth 70,311 60,367 63,022 65,380 60,759 41,476 38,223 50.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,272 - - - - - - -
Div Payout % 37.50% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 70,311 60,367 63,022 65,380 60,759 41,476 38,223 50.18%
NOSH 84,825 73,350 80,090 86,700 84,166 63,400 30,578 97.55%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.77% 9.18% 32.88% 10.82% 12.17% 10.50% -0.01% -
ROE 4.83% 4.86% 12.71% 3.98% 4.16% 6.11% 5.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.84 43.61 30.42 27.74 24.65 38.10 59.84 -9.13%
EPS 4.00 4.00 10.00 3.00 3.00 4.00 6.74 -29.40%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8289 0.823 0.7869 0.7541 0.7219 0.6542 1.25 -23.97%
Adjusted Per Share Value based on latest NOSH - 86,700
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.65 4.84 3.68 3.64 3.14 3.65 2.77 79.38%
EPS 0.51 0.44 1.21 0.39 0.38 0.38 0.31 39.40%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.0913 0.0953 0.0989 0.0919 0.0627 0.0578 50.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 1.50 1.69 1.44 1.45 1.54 0.00 0.00 -
P/RPS 2.89 3.88 4.73 5.23 6.25 0.00 0.00 -
P/EPS 37.50 42.25 14.40 48.33 51.33 0.00 0.00 -
EY 2.67 2.37 6.94 2.07 1.95 0.00 0.00 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.05 1.83 1.92 2.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 07/02/05 25/11/04 22/09/04 31/05/04 02/04/04 -
Price 1.59 1.55 1.39 1.40 1.48 1.47 0.00 -
P/RPS 3.07 3.55 4.57 5.05 6.00 3.86 0.00 -
P/EPS 39.75 38.75 13.90 46.67 49.33 36.75 0.00 -
EY 2.52 2.58 7.19 2.14 2.03 2.72 0.00 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.88 1.77 1.86 2.05 2.25 0.00 -

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