[CHHB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 42.35%
YoY- 473.4%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 167,312 172,672 165,836 228,595 215,344 236,374 264,240 -26.24%
PBT 26,504 28,720 11,720 26,014 20,388 29,810 52,724 -36.75%
Tax -2,904 -4,298 -4,344 -8,038 -7,329 -11,252 -17,108 -69.30%
NP 23,600 24,422 7,376 17,976 13,058 18,558 35,616 -23.97%
-
NP to SH 23,682 24,756 9,144 19,570 13,748 18,548 36,172 -24.58%
-
Tax Rate 10.96% 14.97% 37.06% 30.90% 35.95% 37.75% 32.45% -
Total Cost 143,712 148,250 158,460 210,619 202,285 217,816 228,624 -26.59%
-
Net Worth 727,221 721,590 710,863 708,935 705,421 705,210 704,251 2.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 727,221 721,590 710,863 708,935 705,421 705,210 704,251 2.16%
NOSH 275,807 275,679 275,421 275,539 275,695 276,011 275,701 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.11% 14.14% 4.45% 7.86% 6.06% 7.85% 13.48% -
ROE 3.26% 3.43% 1.29% 2.76% 1.95% 2.63% 5.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.66 62.64 60.21 82.96 78.11 85.64 95.84 -26.26%
EPS 8.59 8.98 3.32 7.10 4.99 6.72 13.12 -24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6367 2.6175 2.581 2.5729 2.5587 2.555 2.5544 2.13%
Adjusted Per Share Value based on latest NOSH - 275,358
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.71 56.47 54.23 74.76 70.42 77.30 86.41 -26.24%
EPS 7.74 8.10 2.99 6.40 4.50 6.07 11.83 -24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3782 2.3598 2.3247 2.3184 2.3069 2.3062 2.3031 2.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 1.18 0.97 0.70 0.57 0.53 0.67 -
P/RPS 1.58 1.88 1.61 0.84 0.73 0.62 0.70 71.98%
P/EPS 11.18 13.14 29.22 9.86 11.43 7.89 5.11 68.45%
EY 8.94 7.61 3.42 10.15 8.75 12.68 19.58 -40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.38 0.27 0.22 0.21 0.26 24.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 31/05/11 25/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.04 0.95 1.01 1.10 0.65 0.57 0.55 -
P/RPS 1.71 1.52 1.68 1.33 0.83 0.67 0.57 107.86%
P/EPS 12.11 10.58 30.42 15.49 13.03 8.48 4.19 102.77%
EY 8.26 9.45 3.29 6.46 7.67 11.79 23.85 -50.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.43 0.25 0.22 0.22 46.42%

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