[CHGP] QoQ Annualized Quarter 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- -12.37%
YoY- 31.75%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 138,916 134,428 124,826 140,481 124,676 163,149 145,964 -3.25%
PBT 7,278 10,820 9,439 6,897 7,872 17,071 10,516 -21.81%
Tax -1,790 -1,464 -3,870 -1,010 -1,152 -5,951 -4,834 -48.52%
NP 5,488 9,356 5,569 5,887 6,720 11,120 5,681 -2.28%
-
NP to SH 2,740 5,224 3,541 5,892 6,724 11,121 5,685 -38.60%
-
Tax Rate 24.59% 13.53% 41.00% 14.64% 14.63% 34.86% 45.97% -
Total Cost 133,428 125,072 119,257 134,594 117,956 152,029 140,282 -3.29%
-
Net Worth 170,779 157,574 176,385 128,456 149,980 138,279 126,874 21.97%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 170,779 157,574 176,385 128,456 149,980 138,279 126,874 21.97%
NOSH 443,374 443,177 440,393 396,595 351,578 348,790 286,570 33.87%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.95% 6.96% 4.46% 4.19% 5.39% 6.82% 3.89% -
ROE 1.60% 3.32% 2.01% 4.59% 4.48% 8.04% 4.48% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 39.86 41.80 40.34 47.03 35.75 50.73 47.17 -10.64%
EPS 0.62 1.20 0.94 1.66 1.92 3.46 1.84 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.57 0.43 0.43 0.43 0.41 12.65%
Adjusted Per Share Value based on latest NOSH - 396,595
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.01 20.33 18.88 21.25 18.86 24.68 22.08 -3.26%
EPS 0.41 0.79 0.54 0.89 1.02 1.68 0.86 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2583 0.2384 0.2668 0.1943 0.2269 0.2092 0.1919 21.97%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.84 0.88 0.90 0.805 0.80 0.90 0.525 -
P/RPS 2.11 2.11 2.23 1.71 2.24 1.77 1.11 53.63%
P/EPS 106.85 54.17 78.65 40.82 41.50 26.02 28.58 141.46%
EY 0.94 1.85 1.27 2.45 2.41 3.84 3.50 -58.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.80 1.58 1.87 1.86 2.09 1.28 21.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 25/02/22 26/11/21 03/09/21 27/05/21 25/02/21 -
Price 0.855 0.865 0.89 0.855 0.815 0.89 0.925 -
P/RPS 2.15 2.07 2.21 1.82 2.28 1.75 1.96 6.38%
P/EPS 108.76 53.25 77.78 43.35 42.28 25.74 50.35 67.33%
EY 0.92 1.88 1.29 2.31 2.37 3.89 1.99 -40.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.77 1.56 1.99 1.90 2.07 2.26 -16.03%

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