[CHGP] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -12.37%
YoY- 31.75%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 700,020 581,026 216,574 140,481 139,212 149,157 109,630 31.59%
PBT 42,109 40,165 10,838 6,897 4,092 5,061 9,286 25.08%
Tax -12,490 -10,477 -3,462 -1,010 -681 -794 -890 47.86%
NP 29,618 29,688 7,376 5,887 3,410 4,266 8,396 20.52%
-
NP to SH 28,666 27,480 5,228 5,892 3,432 4,310 8,378 19.97%
-
Tax Rate 29.66% 26.08% 31.94% 14.64% 16.64% 15.69% 9.58% -
Total Cost 670,401 551,338 209,198 134,594 135,801 144,890 101,234 32.30%
-
Net Worth 568,541 291,609 187,940 128,456 118,564 115,873 106,160 28.20%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 568,541 291,609 187,940 128,456 118,564 115,873 106,160 28.20%
NOSH 653,495 551,031 471,437 396,595 297,110 297,110 286,610 12.98%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.23% 5.11% 3.41% 4.19% 2.45% 2.86% 7.66% -
ROE 5.04% 9.42% 2.78% 4.59% 2.89% 3.72% 7.89% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 107.12 113.57 61.07 47.03 46.97 50.20 39.24 16.03%
EPS 4.39 5.37 1.17 1.66 1.16 1.45 3.00 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.57 0.53 0.43 0.40 0.39 0.38 13.04%
Adjusted Per Share Value based on latest NOSH - 396,595
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 104.19 86.48 32.23 20.91 20.72 22.20 16.32 31.58%
EPS 4.27 4.09 0.78 0.88 0.51 0.64 1.25 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8462 0.434 0.2797 0.1912 0.1765 0.1725 0.158 28.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 31/12/19 31/12/18 29/12/17 -
Price 1.76 0.95 1.00 0.805 0.29 0.395 0.485 -
P/RPS 1.64 0.84 1.64 1.71 0.62 0.79 1.24 4.22%
P/EPS 40.12 17.69 67.83 40.82 25.05 27.23 16.17 14.40%
EY 2.49 5.65 1.47 2.45 3.99 3.67 6.18 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.67 1.89 1.87 0.72 1.01 1.28 6.98%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
Date 27/11/24 22/11/23 22/11/22 26/11/21 24/02/20 21/02/19 26/02/18 -
Price 2.11 0.92 1.10 0.855 0.305 0.375 0.425 -
P/RPS 1.97 0.81 1.80 1.82 0.65 0.75 1.08 9.30%
P/EPS 48.10 17.13 74.61 43.35 26.34 25.85 14.17 19.83%
EY 2.08 5.84 1.34 2.31 3.80 3.87 7.06 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.61 2.08 1.99 0.76 0.96 1.12 12.15%

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