[CHGP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 151,666 127,940 93,314 91,938 89,812 96,632 72,368 63.84%
PBT 17,512 16,204 19,424 14,068 14,222 14,464 9,351 51.99%
Tax -4,806 -4,468 -3,753 -3,852 -4,100 -4,320 -9,354 -35.87%
NP 12,706 11,736 15,671 10,216 10,122 10,144 -3 -
-
NP to SH 12,654 11,736 15,671 10,216 10,122 10,144 7,024 48.11%
-
Tax Rate 27.44% 27.57% 19.32% 27.38% 28.83% 29.87% 100.03% -
Total Cost 138,960 116,204 77,643 81,722 79,690 86,488 72,371 54.54%
-
Net Worth 65,555 60,367 58,721 57,779 52,193 41,476 38,207 43.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,372 - 2,798 - - - - -
Div Payout % 18.75% - 17.86% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,555 60,367 58,721 57,779 52,193 41,476 38,207 43.36%
NOSH 79,087 73,350 74,623 76,620 72,300 63,400 30,565 88.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.38% 9.17% 16.79% 11.11% 11.27% 10.50% 0.00% -
ROE 19.30% 19.44% 26.69% 17.68% 19.39% 24.46% 18.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 191.77 174.42 125.05 119.99 124.22 152.42 236.76 -13.11%
EPS 16.00 16.00 21.00 13.33 14.00 16.00 22.98 -21.46%
DPS 3.00 0.00 3.75 0.00 0.00 0.00 0.00 -
NAPS 0.8289 0.823 0.7869 0.7541 0.7219 0.6542 1.25 -23.97%
Adjusted Per Share Value based on latest NOSH - 86,700
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.94 19.35 14.12 13.91 13.59 14.62 10.95 63.80%
EPS 1.91 1.78 2.37 1.55 1.53 1.53 1.06 48.12%
DPS 0.36 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0913 0.0888 0.0874 0.0789 0.0627 0.0578 43.39%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 1.50 1.69 1.44 1.45 1.54 0.00 0.00 -
P/RPS 0.78 0.97 1.15 1.21 1.24 0.00 0.00 -
P/EPS 9.38 10.56 6.86 10.88 11.00 0.00 0.00 -
EY 10.67 9.47 14.58 9.20 9.09 0.00 0.00 -
DY 2.00 0.00 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.05 1.83 1.92 2.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 07/02/05 25/11/04 22/09/04 31/05/04 02/04/04 -
Price 1.59 1.55 1.39 1.40 1.48 1.47 0.00 -
P/RPS 0.83 0.89 1.11 1.17 1.19 0.96 0.00 -
P/EPS 9.94 9.69 6.62 10.50 10.57 9.19 0.00 -
EY 10.06 10.32 15.11 9.52 9.46 10.88 0.00 -
DY 1.89 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.88 1.77 1.86 2.05 2.25 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