[CHGP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.19%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 187,155 175,577 168,704 158,563 141,420 124,241 101,013 50.79%
PBT 22,491 21,598 20,661 18,853 22,494 21,069 19,859 8.64%
Tax -5,416 -5,290 -4,988 -4,685 -4,639 -4,132 -3,790 26.84%
NP 17,075 16,308 15,673 14,168 17,855 16,937 16,069 4.12%
-
NP to SH 16,843 15,820 15,237 13,893 17,855 16,937 16,069 3.18%
-
Tax Rate 24.08% 24.49% 24.14% 24.85% 20.62% 19.61% 19.08% -
Total Cost 170,080 159,269 153,031 144,395 123,565 107,304 84,944 58.79%
-
Net Worth 77,214 86,146 92,689 81,843 68,550 70,311 60,367 17.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,745 6,745 8,017 8,017 1,272 1,272 - -
Div Payout % 40.05% 42.64% 52.62% 57.71% 7.13% 7.51% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,214 86,146 92,689 81,843 68,550 70,311 60,367 17.81%
NOSH 113,550 132,533 142,600 134,900 117,300 84,825 73,350 33.78%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.12% 9.29% 9.29% 8.94% 12.63% 13.63% 15.91% -
ROE 21.81% 18.36% 16.44% 16.98% 26.05% 24.09% 26.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 164.82 132.48 118.31 117.54 120.56 146.47 137.71 12.71%
EPS 14.83 11.94 10.69 10.30 15.22 19.97 21.91 -22.89%
DPS 5.94 5.09 5.62 5.94 1.08 1.50 0.00 -
NAPS 0.68 0.65 0.65 0.6067 0.5844 0.8289 0.823 -11.93%
Adjusted Per Share Value based on latest NOSH - 134,900
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.31 26.56 25.52 23.98 21.39 18.79 15.28 50.79%
EPS 2.55 2.39 2.30 2.10 2.70 2.56 2.43 3.26%
DPS 1.02 1.02 1.21 1.21 0.19 0.19 0.00 -
NAPS 0.1168 0.1303 0.1402 0.1238 0.1037 0.1064 0.0913 17.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.02 1.15 1.05 0.84 1.00 1.50 1.69 -
P/RPS 0.62 0.87 0.89 0.71 0.83 1.02 1.23 -36.63%
P/EPS 6.88 9.63 9.83 8.16 6.57 7.51 7.71 -7.30%
EY 14.54 10.38 10.18 12.26 15.22 13.31 12.96 7.96%
DY 5.82 4.43 5.35 7.08 1.08 1.00 0.00 -
P/NAPS 1.50 1.77 1.62 1.38 1.71 1.81 2.05 -18.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 23/08/05 26/05/05 -
Price 0.99 1.03 1.16 1.03 0.90 1.59 1.55 -
P/RPS 0.60 0.78 0.98 0.88 0.75 1.09 1.13 -34.40%
P/EPS 6.67 8.63 10.86 10.00 5.91 7.96 7.08 -3.89%
EY 14.98 11.59 9.21 10.00 16.91 12.56 14.13 3.96%
DY 6.00 4.94 4.85 5.77 1.21 0.94 0.00 -
P/NAPS 1.46 1.58 1.78 1.70 1.54 1.92 1.88 -15.49%

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