[CHGP] QoQ TTM 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- 5.42%
YoY- 83.64%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 175,577 168,704 158,563 141,420 124,241 101,013 93,314 52.58%
PBT 21,598 20,661 18,853 22,494 21,069 19,859 19,424 7.34%
Tax -5,290 -4,988 -4,685 -4,639 -4,132 -3,790 -3,753 25.79%
NP 16,308 15,673 14,168 17,855 16,937 16,069 15,671 2.69%
-
NP to SH 15,820 15,237 13,893 17,855 16,937 16,069 15,671 0.63%
-
Tax Rate 24.49% 24.14% 24.85% 20.62% 19.61% 19.08% 19.32% -
Total Cost 159,269 153,031 144,395 123,565 107,304 84,944 77,643 61.65%
-
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 6,745 8,017 8,017 1,272 1,272 - - -
Div Payout % 42.64% 52.62% 57.71% 7.13% 7.51% - - -
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 9.29% 9.29% 8.94% 12.63% 13.63% 15.91% 16.79% -
ROE 18.36% 16.44% 16.98% 26.05% 24.09% 26.62% 24.87% -
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 132.48 118.31 117.54 120.56 146.47 137.71 116.51 8.96%
EPS 11.94 10.69 10.30 15.22 19.97 21.91 19.57 -28.12%
DPS 5.09 5.62 5.94 1.08 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 26.56 25.52 23.98 21.39 18.79 15.28 14.12 52.55%
EPS 2.39 2.30 2.10 2.70 2.56 2.43 2.37 0.56%
DPS 1.02 1.21 1.21 0.19 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 0.87 0.89 0.71 0.83 1.02 1.23 1.24 -21.09%
P/EPS 9.63 9.83 8.16 6.57 7.51 7.71 7.36 19.68%
EY 10.38 10.18 12.26 15.22 13.31 12.96 13.59 -16.48%
DY 4.43 5.35 7.08 1.08 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 0.78 0.98 0.88 0.75 1.09 1.13 1.19 -24.60%
P/EPS 8.63 10.86 10.00 5.91 7.96 7.08 7.10 13.93%
EY 11.59 9.21 10.00 16.91 12.56 14.13 14.08 -12.19%
DY 4.94 4.85 5.77 1.21 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