[CHGP] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
02-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 169,671 158,435 93,314 72,368 0 -
PBT 22,403 18,849 19,424 9,351 0 -
Tax -5,678 -4,956 -3,753 -9,354 0 -
NP 16,725 13,893 15,671 -3 0 -
-
NP to SH 16,869 13,893 15,671 7,024 0 -
-
Tax Rate 25.34% 26.29% 19.32% 100.03% - -
Total Cost 152,946 144,542 77,643 72,371 0 -
-
Net Worth 85,955 76,626 58,721 38,207 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 6,315 2,798 - - -
Div Payout % - 45.45% 17.86% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 85,955 76,626 58,721 38,207 0 -
NOSH 121,064 126,300 74,623 30,565 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.86% 8.77% 16.79% 0.00% 0.00% -
ROE 19.63% 18.13% 26.69% 18.38% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 140.15 125.44 125.05 236.76 0.00 -
EPS 14.00 11.00 21.00 22.98 0.00 -
DPS 0.00 5.00 3.75 0.00 0.00 -
NAPS 0.71 0.6067 0.7869 1.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 30,578
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.67 23.97 14.12 10.95 0.00 -
EPS 2.55 2.10 2.37 1.06 0.00 -
DPS 0.00 0.96 0.42 0.00 0.00 -
NAPS 0.13 0.1159 0.0888 0.0578 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 0.87 0.84 1.44 0.00 0.00 -
P/RPS 0.62 0.67 1.15 0.00 0.00 -
P/EPS 6.24 7.64 6.86 0.00 0.00 -
EY 16.02 13.10 14.58 0.00 0.00 -
DY 0.00 5.95 2.60 0.00 0.00 -
P/NAPS 1.23 1.38 1.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 22/02/06 07/02/05 02/04/04 - -
Price 1.18 1.03 1.39 0.00 0.00 -
P/RPS 0.84 0.82 1.11 0.00 0.00 -
P/EPS 8.47 9.36 6.62 0.00 0.00 -
EY 11.81 10.68 15.11 0.00 0.00 -
DY 0.00 4.85 2.70 0.00 0.00 -
P/NAPS 1.66 1.70 1.77 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