[CHGP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -34.9%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
Revenue 164,650 170,032 173,480 97,644 222,838 185,950 151,666 1.13%
PBT 1,452 5,514 2,726 -4,446 32,882 23,002 17,512 -29.04%
Tax 364 4 -738 -636 -9,164 -6,016 -4,806 -
NP 1,816 5,518 1,988 -5,082 23,718 16,986 12,706 -23.51%
-
NP to SH 1,436 5,136 1,098 -5,164 21,144 16,508 12,654 -25.90%
-
Tax Rate -25.07% -0.07% 27.07% - 27.87% 26.15% 27.44% -
Total Cost 162,834 164,514 171,492 102,726 199,120 168,964 138,960 2.20%
-
Net Worth 52,469 48,322 43,919 41,422 93,826 76,644 65,555 -3.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - 2,372 -
Div Payout % - - - - - - 18.75% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 52,469 48,322 43,919 41,422 93,826 76,644 65,555 -3.02%
NOSH 138,076 138,064 137,249 138,074 132,150 117,914 79,087 7.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.10% 3.25% 1.15% -5.20% 10.64% 9.13% 8.38% -
ROE 2.74% 10.63% 2.50% -12.47% 22.54% 21.54% 19.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 119.25 123.15 126.40 70.72 168.63 157.70 191.77 -6.33%
EPS 1.04 3.72 0.80 -3.74 16.00 14.00 16.00 -31.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.38 0.35 0.32 0.30 0.71 0.65 0.8289 -10.18%
Adjusted Per Share Value based on latest NOSH - 138,888
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.91 25.72 26.24 14.77 33.71 28.13 22.94 1.14%
EPS 0.22 0.78 0.17 -0.78 3.20 2.50 1.91 -25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.0794 0.0731 0.0664 0.0627 0.1419 0.1159 0.0992 -3.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 29/06/07 30/06/06 30/06/05 -
Price 0.20 0.32 0.22 0.30 1.18 1.15 1.50 -
P/RPS 0.17 0.26 0.17 0.42 0.70 0.73 0.78 -18.93%
P/EPS 19.23 8.60 27.50 -8.02 7.37 8.21 9.38 10.39%
EY 5.20 11.63 3.64 -12.47 13.56 12.17 10.67 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.53 0.91 0.69 1.00 1.66 1.77 1.81 -15.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
Date 29/11/12 23/11/11 24/11/10 25/11/09 22/08/07 22/08/06 23/08/05 -
Price 0.19 0.33 0.22 0.23 1.03 1.03 1.59 -
P/RPS 0.16 0.27 0.17 0.33 0.61 0.65 0.83 -20.29%
P/EPS 18.27 8.87 27.50 -6.15 6.44 7.36 9.94 8.74%
EY 5.47 11.27 3.64 -16.26 15.53 13.59 10.06 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.50 0.94 0.69 0.77 1.45 1.58 1.92 -16.92%

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