[CHGP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
07-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 61.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 141,420 124,241 101,013 93,314 87,252 44,906 24,158 224.46%
PBT 22,494 21,069 19,859 19,424 12,994 7,111 3,616 237.86%
Tax -4,639 -4,132 -3,790 -3,753 -5,333 -2,050 -1,080 164.00%
NP 17,855 16,937 16,069 15,671 7,661 5,061 2,536 266.90%
-
NP to SH 17,855 16,937 16,069 15,671 9,723 5,061 2,536 266.90%
-
Tax Rate 20.62% 19.61% 19.08% 19.32% 41.04% 28.83% 29.87% -
Total Cost 123,565 107,304 84,944 77,643 79,591 39,845 21,622 219.30%
-
Net Worth 68,550 70,311 60,367 63,022 65,380 60,759 41,476 39.74%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,272 1,272 - - - - - -
Div Payout % 7.13% 7.51% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 68,550 70,311 60,367 63,022 65,380 60,759 41,476 39.74%
NOSH 117,300 84,825 73,350 80,090 86,700 84,166 63,400 50.65%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.63% 13.63% 15.91% 16.79% 8.78% 11.27% 10.50% -
ROE 26.05% 24.09% 26.62% 24.87% 14.87% 8.33% 6.11% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.56 146.47 137.71 116.51 100.64 53.35 38.10 115.38%
EPS 15.22 19.97 21.91 19.57 11.21 6.01 4.00 143.52%
DPS 1.08 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5844 0.8289 0.823 0.7869 0.7541 0.7219 0.6542 -7.23%
Adjusted Per Share Value based on latest NOSH - 80,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.39 18.79 15.28 14.12 13.20 6.79 3.65 224.69%
EPS 2.70 2.56 2.43 2.37 1.47 0.77 0.38 269.14%
DPS 0.19 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1064 0.0913 0.0953 0.0989 0.0919 0.0627 39.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 1.00 1.50 1.69 1.44 1.45 1.54 0.00 -
P/RPS 0.83 1.02 1.23 1.24 1.44 2.89 0.00 -
P/EPS 6.57 7.51 7.71 7.36 12.93 25.61 0.00 -
EY 15.22 13.31 12.96 13.59 7.73 3.90 0.00 -
DY 1.08 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.81 2.05 1.83 1.92 2.13 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 26/05/05 07/02/05 25/11/04 - - -
Price 0.90 1.59 1.55 1.39 1.40 0.00 0.00 -
P/RPS 0.75 1.09 1.13 1.19 1.39 0.00 0.00 -
P/EPS 5.91 7.96 7.08 7.10 12.48 0.00 0.00 -
EY 16.91 12.56 14.13 14.08 8.01 0.00 0.00 -
DY 1.21 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.92 1.88 1.77 1.86 0.00 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