[CHGP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.71%
YoY- 35.29%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 50,849 42,126 41,375 41,227 43,976 31,985 24,360 63.55%
PBT 5,642 5,859 5,228 4,865 4,705 4,051 8,873 -26.11%
Tax -1,590 -1,418 -1,181 -1,346 -1,288 -1,115 -864 50.33%
NP 4,052 4,441 4,047 3,519 3,417 2,936 8,009 -36.58%
-
NP to SH 3,976 4,278 4,047 3,519 3,393 2,934 8,009 -37.38%
-
Tax Rate 28.18% 24.20% 22.59% 27.67% 27.38% 27.52% 9.74% -
Total Cost 46,797 37,685 37,328 37,708 40,559 29,049 16,351 101.96%
-
Net Worth 86,146 92,689 81,843 68,550 70,311 60,367 63,022 23.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 1,272 - - -
Div Payout % - - - - 37.50% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 86,146 92,689 81,843 68,550 70,311 60,367 63,022 23.23%
NOSH 132,533 142,600 134,900 117,300 84,825 73,350 80,090 40.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.97% 10.54% 9.78% 8.54% 7.77% 9.18% 32.88% -
ROE 4.62% 4.62% 4.94% 5.13% 4.83% 4.86% 12.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.37 29.54 30.67 35.15 51.84 43.61 30.42 16.79%
EPS 3.00 3.00 3.00 3.00 4.00 4.00 10.00 -55.28%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.65 0.65 0.6067 0.5844 0.8289 0.823 0.7869 -11.99%
Adjusted Per Share Value based on latest NOSH - 117,300
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.69 6.37 6.26 6.24 6.65 4.84 3.68 63.67%
EPS 0.60 0.65 0.61 0.53 0.51 0.44 1.21 -37.43%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.1303 0.1402 0.1238 0.1037 0.1064 0.0913 0.0953 23.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.15 1.05 0.84 1.00 1.50 1.69 1.44 -
P/RPS 3.00 3.55 2.74 2.85 2.89 3.88 4.73 -26.24%
P/EPS 38.33 35.00 28.00 33.33 37.50 42.25 14.40 92.41%
EY 2.61 2.86 3.57 3.00 2.67 2.37 6.94 -47.99%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.77 1.62 1.38 1.71 1.81 2.05 1.83 -2.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 22/02/06 23/11/05 23/08/05 26/05/05 07/02/05 -
Price 1.03 1.16 1.03 0.90 1.59 1.55 1.39 -
P/RPS 2.68 3.93 3.36 2.56 3.07 3.55 4.57 -30.00%
P/EPS 34.33 38.67 34.33 30.00 39.75 38.75 13.90 83.01%
EY 2.91 2.59 2.91 3.33 2.52 2.58 7.19 -45.37%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.58 1.78 1.70 1.54 1.92 1.88 1.77 -7.31%

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