[CHGP] YoY Cumulative 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- 46.04%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 435,770 162,431 58,534 104,409 111,868 82,223 74,999 29.77%
PBT 30,124 8,129 2,874 3,069 3,796 6,965 -1,112 -
Tax -7,858 -2,597 -421 -511 -596 -668 216 -
NP 22,266 5,532 2,453 2,558 3,200 6,297 -896 -
-
NP to SH 20,610 3,921 2,455 2,574 3,233 6,284 -831 -
-
Tax Rate 26.09% 31.95% 14.65% 16.65% 15.70% 9.59% - -
Total Cost 413,504 156,899 56,081 101,851 108,668 75,926 75,895 28.54%
-
Net Worth 291,609 187,940 128,456 118,564 115,873 106,160 83,099 20.43%
Dividend
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 291,609 187,940 128,456 118,564 115,873 106,160 83,099 20.43%
NOSH 551,031 471,437 396,595 297,110 297,110 286,610 276,999 10.72%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.11% 3.41% 4.19% 2.45% 2.86% 7.66% -1.19% -
ROE 7.07% 2.09% 1.91% 2.17% 2.79% 5.92% -1.00% -
Per Share
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 85.18 45.81 19.59 35.22 37.65 29.43 27.08 18.50%
EPS 4.03 0.88 0.69 0.87 1.09 2.25 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.43 0.40 0.39 0.38 0.30 9.97%
Adjusted Per Share Value based on latest NOSH - 396,595
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 65.92 24.57 8.85 15.79 16.92 12.44 11.34 29.78%
EPS 3.12 0.59 0.37 0.39 0.49 0.95 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4411 0.2843 0.1943 0.1793 0.1753 0.1606 0.1257 20.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 29/09/23 30/09/22 30/09/21 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.95 1.00 0.805 0.29 0.395 0.485 0.12 -
P/RPS 1.12 2.18 4.11 0.82 1.05 1.65 0.44 14.84%
P/EPS 23.58 90.44 97.96 33.40 36.30 21.56 -40.00 -
EY 4.24 1.11 1.02 2.99 2.75 4.64 -2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.89 1.87 0.72 1.01 1.28 0.40 23.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/11/23 22/11/22 26/11/21 24/02/20 21/02/19 26/02/18 22/02/17 -
Price 0.92 1.10 0.855 0.305 0.375 0.425 0.13 -
P/RPS 1.08 2.40 4.36 0.87 1.00 1.44 0.48 12.76%
P/EPS 22.84 99.48 104.04 35.12 34.46 18.89 -43.33 -
EY 4.38 1.01 0.96 2.85 2.90 5.29 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.08 1.99 0.76 0.96 1.12 0.43 21.59%

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