[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

CHHB - 4th Quarter Results.pdf

Latest QR

Upcoming QR

CHHB's Result

CHHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	167,312	172,672	165,836	228,595	215,344	236,374	264,240	-26.24%
YoY %	-3.10%	4.12%	-27.45%	6.15%	-8.90%	-10.55%	-	-
Horiz. %	63.32%	65.35%	62.76%	86.51%	81.50%	89.45%	100.00%	-
PBT	26,504	28,720	11,720	26,014	20,388	29,810	52,724	-36.75%
YoY %	-7.72%	145.05%	-54.95%	27.59%	-31.61%	-43.46%	-	-
Horiz. %	50.27%	54.47%	22.23%	49.34%	38.67%	56.54%	100.00%	-
Tax	-2,904	-4,298	-4,344	-8,038	-7,329	-11,252	-17,108	-69.30%
YoY %	32.43%	1.06%	45.96%	-9.67%	34.86%	34.23%	-	-
Horiz. %	16.97%	25.12%	25.39%	46.98%	42.84%	65.77%	100.00%	-
NP	23,600	24,422	7,376	17,976	13,058	18,558	35,616	-23.97%
YoY %	-3.37%	231.10%	-58.97%	37.66%	-29.64%	-47.89%	-	-
Horiz. %	66.26%	68.57%	20.71%	50.47%	36.66%	52.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,682	24,756	9,144	19,570	13,748	18,548	36,172	-24.58%
YoY %	-4.34%	170.73%	-53.28%	42.35%	-25.88%	-48.72%	-	-
Horiz. %	65.47%	68.44%	25.28%	54.10%	38.01%	51.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.96%	14.97%	37.06%	30.90%	35.95%	37.75%	32.45%	-
YoY %	-26.79%	-59.61%	19.94%	-14.05%	-4.77%	16.33%	-	-
Horiz. %	33.78%	46.13%	114.21%	95.22%	110.79%	116.33%	100.00%	-
Total Cost	143,712	148,250	158,460	210,619	202,285	217,816	228,624	-26.59%
YoY %	-3.06%	-6.44%	-24.76%	4.12%	-7.13%	-4.73%	-	-
Horiz. %	62.86%	64.84%	69.31%	92.12%	88.48%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,221	721,590	710,863	708,935	705,421	705,210	704,251	2.16%
YoY %	0.78%	1.51%	0.27%	0.50%	0.03%	0.14%	-	-
Horiz. %	103.26%	102.46%	100.94%	100.67%	100.17%	100.14%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	727,221	721,590	710,863	708,935	705,421	705,210	704,251	2.16%
YoY %	0.78%	1.51%	0.27%	0.50%	0.03%	0.14%	-	-
Horiz. %	103.26%	102.46%	100.94%	100.67%	100.17%	100.14%	100.00%	-
NOSH	275,807	275,679	275,421	275,539	275,695	276,011	275,701	0.02%
YoY %	0.05%	0.09%	-0.04%	-0.06%	-0.11%	0.11%	-	-
Horiz. %	100.04%	99.99%	99.90%	99.94%	100.00%	100.11%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	14.11%	14.14%	4.45%	7.86%	6.06%	7.85%	13.48%	-
YoY %	-0.21%	217.75%	-43.38%	29.70%	-22.80%	-41.77%	-	-
Horiz. %	104.67%	104.90%	33.01%	58.31%	44.96%	58.23%	100.00%	-
ROE	3.26%	3.43%	1.29%	2.76%	1.95%	2.63%	5.14%	-
YoY %	-4.96%	165.89%	-53.26%	41.54%	-25.86%	-48.83%	-	-
Horiz. %	63.42%	66.73%	25.10%	53.70%	37.94%	51.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	60.66	62.64	60.21	82.96	78.11	85.64	95.84	-26.26%
YoY %	-3.16%	4.04%	-27.42%	6.21%	-8.79%	-10.64%	-	-
Horiz. %	63.29%	65.36%	62.82%	86.56%	81.50%	89.36%	100.00%	-
EPS	8.59	8.98	3.32	7.10	4.99	6.72	13.12	-24.58%
YoY %	-4.34%	170.48%	-53.24%	42.28%	-25.74%	-48.78%	-	-
Horiz. %	65.47%	68.45%	25.30%	54.12%	38.03%	51.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6367	2.6175	2.581	2.5729	2.5587	2.555	2.5544	2.13%
YoY %	0.73%	1.41%	0.31%	0.55%	0.14%	0.02%	-	-
Horiz. %	103.22%	102.47%	101.04%	100.72%	100.17%	100.02%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 275,358
RPS	54.71	56.47	54.23	74.76	70.42	77.30	86.41	-26.24%
YoY %	-3.12%	4.13%	-27.46%	6.16%	-8.90%	-10.54%	-	-
Horiz. %	63.31%	65.35%	62.76%	86.52%	81.50%	89.46%	100.00%	-
EPS	7.74	8.10	2.99	6.40	4.50	6.07	11.83	-24.61%
YoY %	-4.44%	170.90%	-53.28%	42.22%	-25.86%	-48.69%	-	-
Horiz. %	65.43%	68.47%	25.27%	54.10%	38.04%	51.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.3782	2.3598	2.3247	2.3184	2.3069	2.3062	2.3031	2.16%
YoY %	0.78%	1.51%	0.27%	0.50%	0.03%	0.13%	-	-
Horiz. %	103.26%	102.46%	100.94%	100.66%	100.16%	100.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-15.96%	16.77%	91.67%	15.07%	17.74%	-11.43%	-	-
Horiz. %	225.71%	268.57%	230.00%	120.00%	104.29%	88.57%	100.00%	-
P/EPS	11.18	13.14	29.22	9.86	11.43	7.89	5.11	68.45%
YoY %	-14.92%	-55.03%	196.35%	-13.74%	44.87%	54.40%	-	-
Horiz. %	218.79%	257.14%	571.82%	192.95%	223.68%	154.40%	100.00%	-
EY	8.94	7.61	3.42	10.15	8.75	12.68	19.58	-40.67%
YoY %	17.48%	122.51%	-66.31%	16.00%	-30.99%	-35.24%	-	-
Horiz. %	45.66%	38.87%	17.47%	51.84%	44.69%	64.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.45	0.38	0.27	0.22	0.21	0.26	24.20%
YoY %	-20.00%	18.42%	40.74%	22.73%	4.76%	-19.23%	-	-
Horiz. %	138.46%	173.08%	146.15%	103.85%	84.62%	80.77%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	12.50%	-9.52%	26.32%	60.24%	23.88%	17.54%	-	-
Horiz. %	300.00%	266.67%	294.74%	233.33%	145.61%	117.54%	100.00%	-
P/EPS	12.11	10.58	30.42	15.49	13.03	8.48	4.19	102.77%
YoY %	14.46%	-65.22%	96.38%	18.88%	53.66%	102.39%	-	-
Horiz. %	289.02%	252.51%	726.01%	369.69%	310.98%	202.39%	100.00%	-
EY	8.26	9.45	3.29	6.46	7.67	11.79	23.85	-50.65%
YoY %	-12.59%	187.23%	-49.07%	-15.78%	-34.94%	-50.57%	-	-
Horiz. %	34.63%	39.62%	13.79%	27.09%	32.16%	49.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.36	0.39	0.43	0.25	0.22	0.22	46.42%
YoY %	8.33%	-7.69%	-9.30%	72.00%	13.64%	0.00%	-	-
Horiz. %	177.27%	163.64%	177.27%	195.45%	113.64%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos