[CHGP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.4%
YoY- 234.66%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 168,704 158,563 141,420 124,241 101,013 93,314 87,252 55.26%
PBT 20,661 18,853 22,494 21,069 19,859 19,424 12,994 36.26%
Tax -4,988 -4,685 -4,639 -4,132 -3,790 -3,753 -5,333 -4.36%
NP 15,673 14,168 17,855 16,937 16,069 15,671 7,661 61.22%
-
NP to SH 15,237 13,893 17,855 16,937 16,069 15,671 9,723 34.95%
-
Tax Rate 24.14% 24.85% 20.62% 19.61% 19.08% 19.32% 41.04% -
Total Cost 153,031 144,395 123,565 107,304 84,944 77,643 79,591 54.68%
-
Net Worth 92,689 81,843 68,550 70,311 60,367 63,022 65,380 26.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,017 8,017 1,272 1,272 - - - -
Div Payout % 52.62% 57.71% 7.13% 7.51% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 92,689 81,843 68,550 70,311 60,367 63,022 65,380 26.22%
NOSH 142,600 134,900 117,300 84,825 73,350 80,090 86,700 39.37%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.29% 8.94% 12.63% 13.63% 15.91% 16.79% 8.78% -
ROE 16.44% 16.98% 26.05% 24.09% 26.62% 24.87% 14.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 118.31 117.54 120.56 146.47 137.71 116.51 100.64 11.39%
EPS 10.69 10.30 15.22 19.97 21.91 19.57 11.21 -3.11%
DPS 5.62 5.94 1.08 1.50 0.00 0.00 0.00 -
NAPS 0.65 0.6067 0.5844 0.8289 0.823 0.7869 0.7541 -9.43%
Adjusted Per Share Value based on latest NOSH - 84,825
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.52 23.98 21.39 18.79 15.28 14.12 13.20 55.25%
EPS 2.30 2.10 2.70 2.56 2.43 2.37 1.47 34.81%
DPS 1.21 1.21 0.19 0.19 0.00 0.00 0.00 -
NAPS 0.1402 0.1238 0.1037 0.1064 0.0913 0.0953 0.0989 26.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.05 0.84 1.00 1.50 1.69 1.44 1.45 -
P/RPS 0.89 0.71 0.83 1.02 1.23 1.24 1.44 -27.46%
P/EPS 9.83 8.16 6.57 7.51 7.71 7.36 12.93 -16.71%
EY 10.18 12.26 15.22 13.31 12.96 13.59 7.73 20.16%
DY 5.35 7.08 1.08 1.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.38 1.71 1.81 2.05 1.83 1.92 -10.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 23/11/05 23/08/05 26/05/05 07/02/05 25/11/04 -
Price 1.16 1.03 0.90 1.59 1.55 1.39 1.40 -
P/RPS 0.98 0.88 0.75 1.09 1.13 1.19 1.39 -20.80%
P/EPS 10.86 10.00 5.91 7.96 7.08 7.10 12.48 -8.86%
EY 9.21 10.00 16.91 12.56 14.13 14.08 8.01 9.76%
DY 4.85 5.77 1.21 0.94 0.00 0.00 0.00 -
P/NAPS 1.78 1.70 1.54 1.92 1.88 1.77 1.86 -2.89%

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