[CHGP] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[CHGP] CHIN HIN GROUP PROPERTY BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 135.51%
YoY- -15.86%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 111,868 82,223 74,999 54,691 69,843 79,492 118,775 -0.99%
PBT 3,796 6,965 -1,112 867 1,407 1,850 1,209 20.99%
Tax -596 -668 216 -366 -816 -224 186 -
NP 3,200 6,297 -896 501 591 1,626 1,395 14.83%
-
NP to SH 3,233 6,284 -831 504 599 1,593 1,155 18.70%
-
Tax Rate 15.70% 9.59% - 42.21% 58.00% 12.11% -15.38% -
Total Cost 108,668 75,926 75,895 54,190 69,252 77,866 117,380 -1.27%
-
Net Worth 115,873 106,160 83,099 86,799 70,790 74,156 52,879 13.96%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 115,873 106,160 83,099 86,799 70,790 74,156 52,879 13.96%
NOSH 297,110 286,610 276,999 279,999 272,272 274,655 139,156 13.46%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.86% 7.66% -1.19% 0.92% 0.85% 2.05% 1.17% -
ROE 2.79% 5.92% -1.00% 0.58% 0.85% 2.15% 2.18% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 37.65 29.43 27.08 19.53 25.65 28.94 85.35 -12.74%
EPS 1.09 2.25 -0.30 0.18 0.22 0.58 0.83 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.30 0.31 0.26 0.27 0.38 0.43%
Adjusted Per Share Value based on latest NOSH - 289,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.65 12.24 11.16 8.14 10.40 11.83 17.68 -0.99%
EPS 0.48 0.94 -0.12 0.08 0.09 0.24 0.17 18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.158 0.1237 0.1292 0.1054 0.1104 0.0787 13.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.395 0.485 0.12 0.115 0.11 0.14 0.18 -
P/RPS 1.05 1.65 0.44 0.59 0.43 0.48 0.21 30.75%
P/EPS 36.30 21.56 -40.00 63.89 50.00 24.14 21.69 8.95%
EY 2.75 4.64 -2.50 1.57 2.00 4.14 4.61 -8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.28 0.40 0.37 0.42 0.52 0.47 13.59%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 26/02/18 22/02/17 24/02/16 25/02/15 26/02/14 20/02/13 -
Price 0.375 0.425 0.13 0.105 0.115 0.145 0.19 -
P/RPS 1.00 1.44 0.48 0.54 0.45 0.50 0.22 28.69%
P/EPS 34.46 18.89 -43.33 58.33 52.27 25.00 22.89 7.05%
EY 2.90 5.29 -2.31 1.71 1.91 4.00 4.37 -6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.12 0.43 0.34 0.44 0.54 0.50 11.47%

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