[CHGP] QoQ TTM 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- 3.83%
YoY- -6.6%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 181,253 169,671 187,155 175,577 168,704 158,563 141,420 18.00%
PBT 24,779 22,386 22,491 21,598 20,661 18,853 22,494 6.66%
Tax -6,496 -5,677 -5,416 -5,290 -4,988 -4,685 -4,639 25.19%
NP 18,283 16,709 17,075 16,308 15,673 14,168 17,855 1.59%
-
NP to SH 18,068 16,851 16,843 15,820 15,237 13,893 17,855 0.79%
-
Tax Rate 26.22% 25.36% 24.08% 24.49% 24.14% 24.85% 20.62% -
Total Cost 162,970 152,962 170,080 159,269 153,031 144,395 123,565 20.28%
-
Net Worth 103,031 97,908 77,214 86,146 92,689 81,843 68,550 31.24%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 6,745 6,745 8,017 8,017 1,272 -
Div Payout % - - 40.05% 42.64% 52.62% 57.71% 7.13% -
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 97,908 77,214 86,146 92,689 81,843 68,550 31.24%
NOSH 137,375 137,900 113,550 132,533 142,600 134,900 117,300 11.11%
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 10.09% 9.85% 9.12% 9.29% 9.29% 8.94% 12.63% -
ROE 17.54% 17.21% 21.81% 18.36% 16.44% 16.98% 26.05% -
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 131.94 123.04 164.82 132.48 118.31 117.54 120.56 6.20%
EPS 13.15 12.22 14.83 11.94 10.69 10.30 15.22 -9.29%
DPS 0.00 0.00 5.94 5.09 5.62 5.94 1.08 -
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 27.42 25.67 28.31 26.56 25.52 23.98 21.39 18.02%
EPS 2.73 2.55 2.55 2.39 2.30 2.10 2.70 0.74%
DPS 0.00 0.00 1.02 1.02 1.21 1.21 0.19 -
NAPS 0.1558 0.1481 0.1168 0.1303 0.1402 0.1238 0.1037 31.20%
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 0.79 0.71 0.62 0.87 0.89 0.71 0.83 -3.24%
P/EPS 7.91 7.12 6.88 9.63 9.83 8.16 6.57 13.18%
EY 12.65 14.05 14.54 10.38 10.18 12.26 15.22 -11.61%
DY 0.00 0.00 5.82 4.43 5.35 7.08 1.08 -
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 0.92 0.96 0.60 0.78 0.98 0.88 0.75 14.60%
P/EPS 9.20 9.66 6.67 8.63 10.86 10.00 5.91 34.35%
EY 10.87 10.36 14.98 11.59 9.21 10.00 16.91 -25.53%
DY 0.00 0.00 6.00 4.94 4.85 5.77 1.21 -
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