[CHGP] YoY Cumulative 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- -169.8%
YoY- 42.16%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/06/07 30/06/06 30/06/05 CAGR
Revenue 82,325 85,016 86,740 48,822 111,419 92,975 75,833 1.13%
PBT 726 2,757 1,363 -2,223 16,441 11,501 8,756 -29.04%
Tax 182 2 -369 -318 -4,582 -3,008 -2,403 -
NP 908 2,759 994 -2,541 11,859 8,493 6,353 -23.51%
-
NP to SH 718 2,568 549 -2,582 10,572 8,254 6,327 -25.90%
-
Tax Rate -25.07% -0.07% 27.07% - 27.87% 26.15% 27.44% -
Total Cost 81,417 82,257 85,746 51,363 99,560 84,482 69,480 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 - - - - - - 1,186 -
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 1.37% 5.31% 1.25% -6.23% 11.27% 10.77% 9.65% -
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 59.62 61.58 63.20 35.36 84.31 78.85 95.88 -6.33%
EPS 0.52 1.86 0.40 -1.87 8.00 7.00 8.00 -31.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
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 12.25 12.65 12.91 7.27 16.58 13.84 11.29 1.13%
EPS 0.11 0.38 0.08 -0.38 1.57 1.23 0.94 -25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.0781 0.0719 0.0654 0.0617 0.1396 0.1141 0.0976 -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 0.34 0.52 0.35 0.85 1.40 1.46 1.56 -18.93%
P/EPS 38.46 17.20 55.00 -16.04 14.75 16.43 18.75 10.40%
EY 2.60 5.81 1.82 -6.23 6.78 6.09 5.33 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
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 0.32 0.54 0.35 0.65 1.22 1.31 1.66 -20.29%
P/EPS 36.54 17.74 55.00 -12.30 12.88 14.71 19.88 8.74%
EY 2.74 5.64 1.82 -8.13 7.77 6.80 5.03 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
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