[CHGP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.35%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 222,838 214,832 169,671 194,373 185,950 168,504 158,435 25.61%
PBT 32,882 33,008 22,403 23,012 23,002 23,436 18,849 45.06%
Tax -9,164 -8,948 -5,678 -5,848 -6,016 -5,672 -4,956 50.81%
NP 23,718 24,060 16,725 17,164 16,986 17,764 13,893 42.98%
-
NP to SH 21,144 21,980 16,869 17,061 16,508 17,112 13,893 32.41%
-
Tax Rate 27.87% 27.11% 25.34% 25.41% 26.15% 24.20% 26.29% -
Total Cost 199,120 190,772 152,946 177,209 168,964 150,740 144,542 23.88%
-
Net Worth 93,826 103,031 85,955 87,012 76,644 92,689 76,626 14.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 6,315 -
Div Payout % - - - - - - 45.45% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 93,826 103,031 85,955 87,012 76,644 92,689 76,626 14.49%
NOSH 132,150 137,375 121,064 127,960 117,914 142,600 126,300 3.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.64% 11.20% 9.86% 8.83% 9.13% 10.54% 8.77% -
ROE 22.54% 21.33% 19.63% 19.61% 21.54% 18.46% 18.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 168.63 156.38 140.15 151.90 157.70 118.17 125.44 21.87%
EPS 16.00 16.00 14.00 13.33 14.00 12.00 11.00 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.71 0.75 0.71 0.68 0.65 0.65 0.6067 11.08%
Adjusted Per Share Value based on latest NOSH - 113,550
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.17 31.97 25.25 28.93 27.68 25.08 23.58 25.62%
EPS 3.15 3.27 2.51 2.54 2.46 2.55 2.07 32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.1396 0.1533 0.1279 0.1295 0.1141 0.138 0.114 14.50%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.18 1.04 0.87 1.02 1.15 1.05 0.84 -
P/RPS 0.70 0.67 0.62 0.67 0.73 0.89 0.67 2.97%
P/EPS 7.37 6.50 6.24 7.65 8.21 8.75 7.64 -2.37%
EY 13.56 15.38 16.02 13.07 12.17 11.43 13.10 2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
P/NAPS 1.66 1.39 1.23 1.50 1.77 1.62 1.38 13.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 28/05/07 27/02/07 22/11/06 22/08/06 24/05/06 22/02/06 -
Price 1.03 1.21 1.18 0.99 1.03 1.16 1.03 -
P/RPS 0.61 0.77 0.84 0.65 0.65 0.98 0.82 -17.94%
P/EPS 6.44 7.56 8.47 7.43 7.36 9.67 9.36 -22.11%
EY 15.53 13.22 11.81 13.47 13.59 10.34 10.68 28.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.85 -
P/NAPS 1.45 1.61 1.66 1.46 1.58 1.78 1.70 -10.08%

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