[CHGP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.53%
YoY- 30.46%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 214,832 169,671 194,373 185,950 168,504 158,435 156,080 23.76%
PBT 33,008 22,403 23,012 23,002 23,436 18,849 18,161 48.98%
Tax -8,948 -5,678 -5,848 -6,016 -5,672 -4,956 -5,033 46.80%
NP 24,060 16,725 17,164 16,986 17,764 13,893 13,128 49.81%
-
NP to SH 21,980 16,869 17,061 16,508 17,112 13,893 13,128 41.04%
-
Tax Rate 27.11% 25.34% 25.41% 26.15% 24.20% 26.29% 27.71% -
Total Cost 190,772 152,946 177,209 168,964 150,740 144,542 142,952 21.23%
-
Net Worth 103,031 85,955 87,012 76,644 92,689 76,626 71,925 27.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 6,315 - -
Div Payout % - - - - - 45.45% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 103,031 85,955 87,012 76,644 92,689 76,626 71,925 27.10%
NOSH 137,375 121,064 127,960 117,914 142,600 126,300 123,074 7.61%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.20% 9.86% 8.83% 9.13% 10.54% 8.77% 8.41% -
ROE 21.33% 19.63% 19.61% 21.54% 18.46% 18.13% 18.25% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 156.38 140.15 151.90 157.70 118.17 125.44 126.82 15.00%
EPS 16.00 14.00 13.33 14.00 12.00 11.00 10.67 31.04%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.75 0.71 0.68 0.65 0.65 0.6067 0.5844 18.11%
Adjusted Per Share Value based on latest NOSH - 132,533
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 31.97 25.25 28.93 27.68 25.08 23.58 23.23 23.75%
EPS 3.27 2.51 2.54 2.46 2.55 2.07 1.95 41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
NAPS 0.1533 0.1279 0.1295 0.1141 0.138 0.114 0.1071 27.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.04 0.87 1.02 1.15 1.05 0.84 1.00 -
P/RPS 0.67 0.62 0.67 0.73 0.89 0.67 0.79 -10.41%
P/EPS 6.50 6.24 7.65 8.21 8.75 7.64 9.37 -21.65%
EY 15.38 16.02 13.07 12.17 11.43 13.10 10.67 27.63%
DY 0.00 0.00 0.00 0.00 0.00 5.95 0.00 -
P/NAPS 1.39 1.23 1.50 1.77 1.62 1.38 1.71 -12.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 -
Price 1.21 1.18 0.99 1.03 1.16 1.03 0.90 -
P/RPS 0.77 0.84 0.65 0.65 0.98 0.82 0.71 5.56%
P/EPS 7.56 8.47 7.43 7.36 9.67 9.36 8.44 -7.08%
EY 13.22 11.81 13.47 13.59 10.34 10.68 11.85 7.57%
DY 0.00 0.00 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.61 1.66 1.46 1.58 1.78 1.70 1.54 3.01%

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