[CHGP] QoQ Cumulative 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- 55.03%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 111,419 53,708 169,671 145,780 92,975 42,126 158,435 -20.96%
PBT 16,441 8,252 22,403 17,259 11,501 5,859 18,849 -8.73%
Tax -4,582 -2,237 -5,678 -4,386 -3,008 -1,418 -4,956 -5.11%
NP 11,859 6,015 16,725 12,873 8,493 4,441 13,893 -10.04%
-
NP to SH 10,572 5,495 16,869 12,796 8,254 4,278 13,893 -16.69%
-
Tax Rate 27.87% 27.11% 25.34% 25.41% 26.15% 24.20% 26.29% -
Total Cost 99,560 47,693 152,946 132,907 84,482 37,685 144,542 -22.05%
-
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 11.27% 5.33% 19.63% 14.71% 10.77% 4.62% 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 84.31 39.10 140.15 113.93 78.85 29.54 125.44 -23.32%
EPS 8.00 4.00 14.00 10.00 7.00 3.00 11.00 -19.17%
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 16.85 8.12 25.67 22.05 14.06 6.37 23.97 -20.99%
EPS 1.60 0.83 2.55 1.94 1.25 0.65 2.10 -16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.1419 0.1558 0.13 0.1316 0.1159 0.1402 0.1159 14.48%
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 1.40 2.66 0.62 0.90 1.46 3.55 0.67 63.66%
P/EPS 14.75 26.00 6.24 10.20 16.43 35.00 7.64 55.23%
EY 6.78 3.85 16.02 9.80 6.09 2.86 13.10 -35.61%
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 1.22 3.09 0.84 0.87 1.31 3.93 0.82 30.42%
P/EPS 12.88 30.25 8.47 9.90 14.71 38.67 9.36 23.78%
EY 7.77 3.31 11.81 10.10 6.80 2.59 10.68 -19.15%
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