[CHGP] QoQ TTM Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -8.31%
YoY- 92.77%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 228,723 163,115 158,433 178,502 158,190 164,236 163,149 25.23%
PBT 14,694 11,110 12,144 18,623 15,935 17,717 17,071 -9.50%
Tax -6,046 -4,477 -4,236 -6,195 -4,595 -5,930 -5,951 1.06%
NP 8,648 6,633 7,908 12,428 11,340 11,787 11,120 -15.41%
-
NP to SH 5,007 3,230 4,847 10,398 11,340 11,789 11,121 -41.22%
-
Tax Rate 41.15% 40.30% 34.88% 33.27% 28.84% 33.47% 34.86% -
Total Cost 220,075 156,482 150,525 166,074 146,850 152,449 152,029 27.93%
-
Net Worth 187,940 170,779 157,574 176,385 128,456 149,980 138,279 22.67%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 187,940 170,779 157,574 176,385 128,456 149,980 138,279 22.67%
NOSH 471,437 443,374 443,177 440,393 396,595 351,578 348,790 22.22%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.78% 4.07% 4.99% 6.96% 7.17% 7.18% 6.82% -
ROE 2.66% 1.89% 3.08% 5.90% 8.83% 7.86% 8.04% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.50 46.80 49.27 57.68 52.95 47.09 50.73 17.34%
EPS 1.41 0.93 1.51 3.36 3.80 3.38 3.46 -45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.49 0.49 0.57 0.43 0.43 0.43 14.94%
Adjusted Per Share Value based on latest NOSH - 440,393
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.04 24.28 23.58 26.57 23.54 24.44 24.28 25.23%
EPS 0.75 0.48 0.72 1.55 1.69 1.75 1.66 -41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2797 0.2542 0.2345 0.2625 0.1912 0.2232 0.2058 22.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.00 0.84 0.88 0.90 0.805 0.80 0.90 -
P/RPS 1.55 1.79 1.79 1.56 1.52 1.70 1.77 -8.46%
P/EPS 70.82 90.64 58.38 26.78 21.21 23.67 26.02 94.82%
EY 1.41 1.10 1.71 3.73 4.72 4.22 3.84 -48.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.71 1.80 1.58 1.87 1.86 2.09 -6.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 26/08/22 25/05/22 25/02/22 26/11/21 03/09/21 27/05/21 -
Price 1.10 0.855 0.865 0.89 0.855 0.815 0.89 -
P/RPS 1.71 1.83 1.76 1.54 1.61 1.73 1.75 -1.52%
P/EPS 77.90 92.26 57.39 26.49 22.52 24.11 25.74 109.08%
EY 1.28 1.08 1.74 3.78 4.44 4.15 3.89 -52.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.74 1.77 1.56 1.99 1.90 2.07 0.32%

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