[CHGP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.47%
YoY- -5.67%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 188,115 181,253 169,671 187,155 175,577 168,704 158,563 12.10%
PBT 27,325 24,779 22,386 22,491 21,598 20,661 18,853 28.15%
Tax -7,251 -6,496 -5,677 -5,416 -5,290 -4,988 -4,685 33.90%
NP 20,074 18,283 16,709 17,075 16,308 15,673 14,168 26.22%
-
NP to SH 19,169 18,068 16,851 16,843 15,820 15,237 13,893 24.01%
-
Tax Rate 26.54% 26.22% 25.36% 24.08% 24.49% 24.14% 24.85% -
Total Cost 168,041 162,970 152,962 170,080 159,269 153,031 144,395 10.66%
-
Net Worth 90,116 103,031 97,908 77,214 86,146 92,689 81,843 6.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 6,745 6,745 8,017 8,017 -
Div Payout % - - - 40.05% 42.64% 52.62% 57.71% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 90,116 103,031 97,908 77,214 86,146 92,689 81,843 6.64%
NOSH 126,925 137,375 137,900 113,550 132,533 142,600 134,900 -3.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.67% 10.09% 9.85% 9.12% 9.29% 9.29% 8.94% -
ROE 21.27% 17.54% 17.21% 21.81% 18.36% 16.44% 16.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 148.21 131.94 123.04 164.82 132.48 118.31 117.54 16.76%
EPS 15.10 13.15 12.22 14.83 11.94 10.69 10.30 29.14%
DPS 0.00 0.00 0.00 5.94 5.09 5.62 5.94 -
NAPS 0.71 0.75 0.71 0.68 0.65 0.65 0.6067 11.08%
Adjusted Per Share Value based on latest NOSH - 113,550
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.45 27.42 25.67 28.31 26.56 25.52 23.98 12.10%
EPS 2.90 2.73 2.55 2.55 2.39 2.30 2.10 24.08%
DPS 0.00 0.00 0.00 1.02 1.02 1.21 1.21 -
NAPS 0.1363 0.1558 0.1481 0.1168 0.1303 0.1402 0.1238 6.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.18 1.04 0.87 1.02 1.15 1.05 0.84 -
P/RPS 0.80 0.79 0.71 0.62 0.87 0.89 0.71 8.30%
P/EPS 7.81 7.91 7.12 6.88 9.63 9.83 8.16 -2.88%
EY 12.80 12.65 14.05 14.54 10.38 10.18 12.26 2.92%
DY 0.00 0.00 0.00 5.82 4.43 5.35 7.08 -
P/NAPS 1.66 1.39 1.23 1.50 1.77 1.62 1.38 13.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 28/05/07 27/02/07 22/11/06 22/08/06 24/05/06 22/02/06 -
Price 1.03 1.21 1.18 0.99 1.03 1.16 1.03 -
P/RPS 0.69 0.92 0.96 0.60 0.78 0.98 0.88 -15.00%
P/EPS 6.82 9.20 9.66 6.67 8.63 10.86 10.00 -22.57%
EY 14.66 10.87 10.36 14.98 11.59 9.21 10.00 29.13%
DY 0.00 0.00 0.00 6.00 4.94 4.85 5.77 -
P/NAPS 1.45 1.61 1.66 1.46 1.58 1.78 1.70 -10.08%

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