[CHGP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.54%
YoY- 533.64%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,563 141,420 124,241 101,013 93,314 87,252 44,906 131.34%
PBT 18,853 22,494 21,069 19,859 19,424 12,994 7,111 91.21%
Tax -4,685 -4,639 -4,132 -3,790 -3,753 -5,333 -2,050 73.24%
NP 14,168 17,855 16,937 16,069 15,671 7,661 5,061 98.25%
-
NP to SH 13,893 17,855 16,937 16,069 15,671 9,723 5,061 95.69%
-
Tax Rate 24.85% 20.62% 19.61% 19.08% 19.32% 41.04% 28.83% -
Total Cost 144,395 123,565 107,304 84,944 77,643 79,591 39,845 135.37%
-
Net Worth 81,843 68,550 70,311 60,367 63,022 65,380 60,759 21.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,017 1,272 1,272 - - - - -
Div Payout % 57.71% 7.13% 7.51% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 81,843 68,550 70,311 60,367 63,022 65,380 60,759 21.90%
NOSH 134,900 117,300 84,825 73,350 80,090 86,700 84,166 36.83%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.94% 12.63% 13.63% 15.91% 16.79% 8.78% 11.27% -
ROE 16.98% 26.05% 24.09% 26.62% 24.87% 14.87% 8.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 117.54 120.56 146.47 137.71 116.51 100.64 53.35 69.07%
EPS 10.30 15.22 19.97 21.91 19.57 11.21 6.01 43.07%
DPS 5.94 1.08 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.6067 0.5844 0.8289 0.823 0.7869 0.7541 0.7219 -10.91%
Adjusted Per Share Value based on latest NOSH - 73,350
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.60 21.05 18.49 15.03 13.89 12.99 6.68 131.43%
EPS 2.07 2.66 2.52 2.39 2.33 1.45 0.75 96.39%
DPS 1.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.102 0.1046 0.0898 0.0938 0.0973 0.0904 21.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.84 1.00 1.50 1.69 1.44 1.45 1.54 -
P/RPS 0.71 0.83 1.02 1.23 1.24 1.44 2.89 -60.67%
P/EPS 8.16 6.57 7.51 7.71 7.36 12.93 25.61 -53.25%
EY 12.26 15.22 13.31 12.96 13.59 7.73 3.90 114.14%
DY 7.08 1.08 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.71 1.81 2.05 1.83 1.92 2.13 -25.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 23/08/05 26/05/05 07/02/05 25/11/04 - -
Price 1.03 0.90 1.59 1.55 1.39 1.40 0.00 -
P/RPS 0.88 0.75 1.09 1.13 1.19 1.39 0.00 -
P/EPS 10.00 5.91 7.96 7.08 7.10 12.48 0.00 -
EY 10.00 16.91 12.56 14.13 14.08 8.01 0.00 -
DY 5.77 1.21 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.54 1.92 1.88 1.77 1.86 0.00 -

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