[CHGP] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -76.6%
YoY- -87.82%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 106,443 123,177 144,191 150,078 151,171 153,033 153,862 -21.76%
PBT -8,095 -8,569 -7,897 -877 1,858 2,418 3,889 -
Tax 885 1,077 1,093 2,298 2,167 1,987 1,987 -41.64%
NP -7,210 -7,492 -6,804 1,421 4,025 4,405 5,876 -
-
NP to SH -7,134 -7,675 -6,881 817 3,491 4,050 5,341 -
-
Tax Rate - - - - -116.63% -82.18% -51.09% -
Total Cost 113,653 130,669 150,995 148,657 147,146 148,628 147,986 -16.12%
-
Net Worth 71,592 44,509 44,244 51,893 51,411 52,982 53,649 21.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,592 44,509 44,244 51,893 51,411 52,982 53,649 21.18%
NOSH 275,357 139,090 138,264 136,562 135,294 139,428 144,999 53.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.77% -6.08% -4.72% 0.95% 2.66% 2.88% 3.82% -
ROE -9.96% -17.24% -15.55% 1.57% 6.79% 7.64% 9.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.66 88.56 104.29 109.90 111.74 109.76 106.11 -48.95%
EPS -2.59 -5.52 -4.98 0.60 2.58 2.90 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.32 0.32 0.38 0.38 0.38 0.37 -20.94%
Adjusted Per Share Value based on latest NOSH - 136,562
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.10 18.63 21.81 22.70 22.87 23.15 23.27 -21.75%
EPS -1.08 -1.16 -1.04 0.12 0.53 0.61 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.0673 0.0669 0.0785 0.0778 0.0801 0.0812 21.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.155 0.165 0.175 0.18 0.20 0.21 0.26 -
P/RPS 0.40 0.19 0.17 0.16 0.18 0.19 0.25 36.75%
P/EPS -5.98 -2.99 -3.52 30.09 7.75 7.23 7.06 -
EY -16.71 -33.44 -28.44 3.32 12.90 13.83 14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.55 0.47 0.53 0.55 0.70 -9.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 22/05/13 20/02/13 29/11/12 29/08/12 30/05/12 -
Price 0.16 0.145 0.205 0.19 0.19 0.22 0.21 -
P/RPS 0.41 0.16 0.20 0.17 0.17 0.20 0.20 61.30%
P/EPS -6.18 -2.63 -4.12 31.76 7.36 7.57 5.70 -
EY -16.19 -38.05 -24.28 3.15 13.58 13.20 17.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.64 0.50 0.50 0.58 0.57 5.76%

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