[CHGP] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.81%
YoY- 134.2%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 600,354 228,723 158,190 143,977 154,293 101,659 98,949 30.61%
PBT 38,717 14,694 15,935 5,674 7,261 3,480 -4,273 -
Tax -10,680 -6,046 -4,595 -2,929 -1,432 -278 663 -
NP 28,037 8,648 11,340 2,745 5,829 3,202 -3,610 -
-
NP to SH 24,673 5,007 11,340 2,751 5,822 3,126 -3,514 -
-
Tax Rate 27.58% 41.15% 28.84% 51.62% 19.72% 7.99% - -
Total Cost 572,317 220,075 146,850 141,232 148,464 98,457 102,559 29.00%
-
Net Worth 291,609 187,940 128,456 118,564 115,873 106,160 83,192 20.41%
Dividend
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 291,609 187,940 128,456 118,564 115,873 106,160 83,192 20.41%
NOSH 551,031 471,437 396,595 297,110 297,110 286,610 277,307 10.70%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.67% 3.78% 7.17% 1.91% 3.78% 3.15% -3.65% -
ROE 8.46% 2.66% 8.83% 2.32% 5.02% 2.94% -4.22% -
Per Share
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 117.35 64.50 52.95 48.57 51.93 36.39 35.68 19.28%
EPS 4.82 1.41 3.80 0.93 1.96 1.12 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.43 0.40 0.39 0.38 0.30 9.97%
Adjusted Per Share Value based on latest NOSH - 396,595
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 90.81 34.60 23.93 21.78 23.34 15.38 14.97 30.60%
EPS 3.73 0.76 1.72 0.42 0.88 0.47 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4411 0.2843 0.1943 0.1793 0.1753 0.1606 0.1258 20.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 29/09/23 30/09/22 30/09/21 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.95 1.00 0.805 0.29 0.395 0.485 0.12 -
P/RPS 0.81 1.55 1.52 0.60 0.76 1.33 0.34 13.72%
P/EPS 19.70 70.82 21.21 31.25 20.16 43.34 -9.47 -
EY 5.08 1.41 4.72 3.20 4.96 2.31 -10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.89 1.87 0.72 1.01 1.28 0.40 23.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/11/23 22/11/22 26/11/21 24/02/20 21/02/19 26/02/18 22/02/17 -
Price 0.92 1.10 0.855 0.305 0.375 0.425 0.13 -
P/RPS 0.78 1.71 1.61 0.63 0.72 1.17 0.36 12.13%
P/EPS 19.08 77.90 22.52 32.86 19.14 37.98 -10.26 -
EY 5.24 1.28 4.44 3.04 5.23 2.63 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.08 1.99 0.76 0.96 1.12 0.43 21.59%

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