[CHGP] YoY TTM 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- -3.81%
YoY- 134.2%
Quarter Report
Latest QR
Upcoming QR
CHGP's Result
CHGP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 691,012 600,354 228,723 158,190 143,977 154,293 101,659 32.81%
PBT 51,074 38,717 14,694 15,935 5,674 7,261 3,480 48.84%
Tax -14,620 -10,680 -6,046 -4,595 -2,929 -1,432 -278 79.81%
NP 36,454 28,037 8,648 11,340 2,745 5,829 3,202 43.35%
-
NP to SH 35,459 24,673 5,007 11,340 2,751 5,822 3,126 43.27%
-
Tax Rate 28.63% 27.58% 41.15% 28.84% 51.62% 19.72% 7.99% -
Total Cost 654,558 572,317 220,075 146,850 141,232 148,464 98,457 32.37%
-
Net Worth 584,531 291,609 187,940 128,456 118,564 115,873 106,160 28.73%
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 584,531 291,609 187,940 128,456 118,564 115,873 106,160 28.73%
NOSH 671,875 551,031 471,437 396,595 297,110 297,110 286,610 13.44%
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 5.28% 4.67% 3.78% 7.17% 1.91% 3.78% 3.15% -
ROE 6.07% 8.46% 2.66% 8.83% 2.32% 5.02% 2.94% -
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 102.85 117.35 64.50 52.95 48.57 51.93 36.39 16.63%
EPS 5.28 4.82 1.41 3.80 0.93 1.96 1.12 25.80%
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 102.85 89.36 34.04 23.54 21.43 22.96 15.13 32.81%
EPS 5.28 3.67 0.75 1.69 0.41 0.87 0.47 43.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.434 0.2797 0.1912 0.1765 0.1725 0.158 28.73%
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 1.71 0.81 1.55 1.52 0.60 0.76 1.33 3.79%
P/EPS 33.35 19.70 70.82 21.21 31.25 20.16 43.34 -3.80%
EY 3.00 5.08 1.41 4.72 3.20 4.96 2.31 3.94%
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 2.05 0.78 1.71 1.61 0.63 0.72 1.17 8.65%
P/EPS 39.98 19.08 77.90 22.52 32.86 19.14 37.98 0.76%
EY 2.50 5.24 1.28 4.44 3.04 5.23 2.63 -0.74%
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