[CHGP] YoY Annualized Quarter 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- 7.24%
YoY- -79.66%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 72,921 93,124 105,989 158,366 163,412 162,460 143,481 -10.66%
PBT 1,156 1,876 2,466 1,612 7,966 2,913 -1,085 -
Tax -488 -1,088 -298 248 -166 -818 -482 0.20%
NP 668 788 2,168 1,860 7,800 2,094 -1,568 -
-
NP to SH 672 798 2,124 1,540 7,572 1,602 -1,826 -
-
Tax Rate 42.21% 58.00% 12.08% -15.38% 2.08% 28.08% - -
Total Cost 72,253 92,336 103,821 156,506 155,612 160,365 145,049 -10.96%
-
Net Worth 86,799 70,790 74,156 52,879 51,249 45,593 42,898 12.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 86,799 70,790 74,156 52,879 51,249 45,593 42,898 12.45%
NOSH 279,999 272,272 274,655 139,156 138,512 138,160 138,383 12.45%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.92% 0.85% 2.05% 1.17% 4.77% 1.29% -1.09% -
ROE 0.77% 1.13% 2.86% 2.91% 14.77% 3.52% -4.26% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.04 34.20 38.59 113.80 117.98 117.59 103.68 -20.56%
EPS 0.24 0.29 0.77 1.11 5.47 1.16 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.27 0.38 0.37 0.33 0.31 0.00%
Adjusted Per Share Value based on latest NOSH - 136,562
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.03 14.09 16.03 23.96 24.72 24.57 21.70 -10.66%
EPS 0.10 0.12 0.32 0.23 1.15 0.24 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1071 0.1122 0.08 0.0775 0.069 0.0649 12.45%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.115 0.11 0.14 0.18 0.31 0.22 0.26 -
P/RPS 0.44 0.32 0.36 0.16 0.26 0.19 0.25 9.87%
P/EPS 47.92 37.50 18.10 16.27 5.67 18.97 -19.70 -
EY 2.09 2.67 5.52 6.15 17.63 5.27 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.52 0.47 0.84 0.67 0.84 -12.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 0.105 0.115 0.145 0.19 0.29 0.31 0.28 -
P/RPS 0.40 0.34 0.38 0.17 0.25 0.26 0.27 6.76%
P/EPS 43.75 39.20 18.75 17.17 5.30 26.72 -21.21 -
EY 2.29 2.55 5.33 5.82 18.85 3.74 -4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.54 0.50 0.78 0.94 0.90 -14.97%

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