[CHGP] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 601,766 327,015 124,826 163,149 139,619 151,436 124,648 31.45%
PBT 49,633 16,721 9,439 17,071 7,844 6,401 10,430 31.12%
Tax -7,486 -5,419 -3,870 -5,951 -4,156 -3,014 -1,504 32.15%
NP 42,147 11,302 5,569 11,120 3,688 3,387 8,926 30.95%
-
NP to SH 34,586 7,983 3,541 11,121 3,704 3,410 8,873 26.66%
-
Tax Rate 15.08% 32.41% 41.00% 34.86% 52.98% 47.09% 14.42% -
Total Cost 559,619 315,713 119,257 152,029 135,931 148,049 115,722 31.49%
-
Net Worth 349,234 244,477 176,385 138,279 118,568 118,823 106,917 22.83%
Dividend
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 349,234 244,477 176,385 138,279 118,568 118,823 106,917 22.83%
NOSH 605,281 478,557 440,393 348,790 297,445 297,110 297,110 13.15%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.00% 3.46% 4.46% 6.82% 2.64% 2.24% 7.16% -
ROE 9.90% 3.27% 2.01% 8.04% 3.12% 2.87% 8.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 101.66 68.22 40.34 50.73 47.10 50.98 44.30 15.52%
EPS 6.50 1.67 0.94 3.46 1.25 1.15 3.15 13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.51 0.57 0.43 0.40 0.40 0.38 7.94%
Adjusted Per Share Value based on latest NOSH - 440,393
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 89.57 48.67 18.58 24.28 20.78 22.54 18.55 31.46%
EPS 5.15 1.19 0.53 1.66 0.55 0.51 1.32 26.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5198 0.3639 0.2625 0.2058 0.1765 0.1769 0.1591 22.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.835 1.14 0.90 0.90 0.285 0.35 0.45 -
P/RPS 0.82 1.67 2.23 1.77 0.61 0.69 1.02 -3.72%
P/EPS 14.29 68.46 78.65 26.02 22.81 30.49 14.27 0.02%
EY 7.00 1.46 1.27 3.84 4.38 3.28 7.01 -0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.24 1.58 2.09 0.71 0.88 1.18 3.26%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/02/24 24/02/23 25/02/22 27/05/21 26/06/20 24/05/19 30/05/18 -
Price 1.00 1.08 0.89 0.89 0.345 0.32 0.46 -
P/RPS 0.98 1.58 2.21 1.75 0.73 0.63 1.04 -1.02%
P/EPS 17.11 64.85 77.78 25.74 27.61 27.88 14.59 2.80%
EY 5.84 1.54 1.29 3.89 3.62 3.59 6.86 -2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.12 1.56 2.07 0.86 0.80 1.21 5.97%

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