[CHHB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 63.86%
YoY- -64.47%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 343,208 253,716 233,264 232,384 186,848 181,840 167,312 61.37%
PBT 104,740 32,900 13,997 15,296 9,380 22,928 26,504 149.74%
Tax -31,320 -7,143 -8,354 -7,928 -6,404 614 -2,904 387.44%
NP 73,420 25,757 5,642 7,368 2,976 23,542 23,600 112.96%
-
NP to SH 75,724 25,253 7,133 8,796 5,368 23,650 23,682 116.88%
-
Tax Rate 29.90% 21.71% 59.68% 51.83% 68.27% -2.68% 10.96% -
Total Cost 269,788 227,959 227,621 225,016 183,872 158,298 143,712 52.12%
-
Net Worth 773,608 755,290 736,204 732,871 727,172 730,706 727,221 4.20%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 773,608 755,290 736,204 732,871 727,172 730,706 727,221 4.20%
NOSH 275,560 275,764 275,773 274,874 273,877 275,717 275,807 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.39% 10.15% 2.42% 3.17% 1.59% 12.95% 14.11% -
ROE 9.79% 3.34% 0.97% 1.20% 0.74% 3.24% 3.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.55 92.00 84.59 84.54 68.22 65.95 60.66 61.47%
EPS 27.48 9.16 2.59 3.20 1.96 8.58 8.59 116.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 2.7389 2.6696 2.6662 2.6551 2.6502 2.6367 4.26%
Adjusted Per Share Value based on latest NOSH - 275,315
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 115.04 85.04 78.19 77.89 62.63 60.95 56.08 61.37%
EPS 25.38 8.46 2.39 2.95 1.80 7.93 7.94 116.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.593 2.5316 2.4676 2.4565 2.4374 2.4492 2.4375 4.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.955 1.00 1.05 0.98 0.93 0.98 0.96 -
P/RPS 0.77 1.09 1.24 1.16 1.36 1.49 1.58 -38.04%
P/EPS 3.48 10.92 40.59 30.63 47.45 11.43 11.18 -54.03%
EY 28.77 9.16 2.46 3.27 2.11 8.75 8.94 117.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.39 0.37 0.35 0.37 0.36 -3.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 22/02/13 21/11/12 15/08/12 30/05/12 28/02/12 22/11/11 -
Price 1.07 0.82 0.94 0.96 1.00 1.00 1.04 -
P/RPS 0.86 0.89 1.11 1.14 1.47 1.52 1.71 -36.73%
P/EPS 3.89 8.95 36.34 30.00 51.02 11.66 12.11 -53.06%
EY 25.68 11.17 2.75 3.33 1.96 8.58 8.26 112.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.35 0.36 0.38 0.38 0.39 -1.71%

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