[CHGP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.67%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 169,671 187,155 175,577 168,704 158,563 141,420 124,241 23.02%
PBT 22,386 22,491 21,598 20,661 18,853 22,494 21,069 4.11%
Tax -5,677 -5,416 -5,290 -4,988 -4,685 -4,639 -4,132 23.51%
NP 16,709 17,075 16,308 15,673 14,168 17,855 16,937 -0.89%
-
NP to SH 16,851 16,843 15,820 15,237 13,893 17,855 16,937 -0.33%
-
Tax Rate 25.36% 24.08% 24.49% 24.14% 24.85% 20.62% 19.61% -
Total Cost 152,962 170,080 159,269 153,031 144,395 123,565 107,304 26.57%
-
Net Worth 97,908 77,214 86,146 92,689 81,843 68,550 70,311 24.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 6,745 6,745 8,017 8,017 1,272 1,272 -
Div Payout % - 40.05% 42.64% 52.62% 57.71% 7.13% 7.51% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 97,908 77,214 86,146 92,689 81,843 68,550 70,311 24.62%
NOSH 137,900 113,550 132,533 142,600 134,900 117,300 84,825 38.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.85% 9.12% 9.29% 9.29% 8.94% 12.63% 13.63% -
ROE 17.21% 21.81% 18.36% 16.44% 16.98% 26.05% 24.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 123.04 164.82 132.48 118.31 117.54 120.56 146.47 -10.94%
EPS 12.22 14.83 11.94 10.69 10.30 15.22 19.97 -27.85%
DPS 0.00 5.94 5.09 5.62 5.94 1.08 1.50 -
NAPS 0.71 0.68 0.65 0.65 0.6067 0.5844 0.8289 -9.78%
Adjusted Per Share Value based on latest NOSH - 142,600
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.67 28.31 26.56 25.52 23.98 21.39 18.79 23.05%
EPS 2.55 2.55 2.39 2.30 2.10 2.70 2.56 -0.25%
DPS 0.00 1.02 1.02 1.21 1.21 0.19 0.19 -
NAPS 0.1481 0.1168 0.1303 0.1402 0.1238 0.1037 0.1064 24.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.87 1.02 1.15 1.05 0.84 1.00 1.50 -
P/RPS 0.71 0.62 0.87 0.89 0.71 0.83 1.02 -21.40%
P/EPS 7.12 6.88 9.63 9.83 8.16 6.57 7.51 -3.48%
EY 14.05 14.54 10.38 10.18 12.26 15.22 13.31 3.66%
DY 0.00 5.82 4.43 5.35 7.08 1.08 1.00 -
P/NAPS 1.23 1.50 1.77 1.62 1.38 1.71 1.81 -22.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 23/08/05 -
Price 1.18 0.99 1.03 1.16 1.03 0.90 1.59 -
P/RPS 0.96 0.60 0.78 0.98 0.88 0.75 1.09 -8.09%
P/EPS 9.66 6.67 8.63 10.86 10.00 5.91 7.96 13.73%
EY 10.36 14.98 11.59 9.21 10.00 16.91 12.56 -12.01%
DY 0.00 6.00 4.94 4.85 5.77 1.21 0.94 -
P/NAPS 1.66 1.46 1.58 1.78 1.70 1.54 1.92 -9.22%

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