[CHHB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.14%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 233,264 232,384 186,848 181,840 167,312 172,672 165,836 25.46%
PBT 13,997 15,296 9,380 22,928 26,504 28,720 11,720 12.52%
Tax -8,354 -7,928 -6,404 614 -2,904 -4,298 -4,344 54.46%
NP 5,642 7,368 2,976 23,542 23,600 24,422 7,376 -16.32%
-
NP to SH 7,133 8,796 5,368 23,650 23,682 24,756 9,144 -15.22%
-
Tax Rate 59.68% 51.83% 68.27% -2.68% 10.96% 14.97% 37.06% -
Total Cost 227,621 225,016 183,872 158,298 143,712 148,250 158,460 27.22%
-
Net Worth 736,204 732,871 727,172 730,706 727,221 721,590 710,863 2.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 736,204 732,871 727,172 730,706 727,221 721,590 710,863 2.35%
NOSH 275,773 274,874 273,877 275,717 275,807 275,679 275,421 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.42% 3.17% 1.59% 12.95% 14.11% 14.14% 4.45% -
ROE 0.97% 1.20% 0.74% 3.24% 3.26% 3.43% 1.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.59 84.54 68.22 65.95 60.66 62.64 60.21 25.36%
EPS 2.59 3.20 1.96 8.58 8.59 8.98 3.32 -15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6696 2.6662 2.6551 2.6502 2.6367 2.6175 2.581 2.26%
Adjusted Per Share Value based on latest NOSH - 275,445
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 76.28 75.99 61.10 59.47 54.71 56.47 54.23 25.46%
EPS 2.33 2.88 1.76 7.73 7.74 8.10 2.99 -15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4076 2.3967 2.378 2.3896 2.3782 2.3598 2.3247 2.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.05 0.98 0.93 0.98 0.96 1.18 0.97 -
P/RPS 1.24 1.16 1.36 1.49 1.58 1.88 1.61 -15.93%
P/EPS 40.59 30.63 47.45 11.43 11.18 13.14 29.22 24.42%
EY 2.46 3.27 2.11 8.75 8.94 7.61 3.42 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.35 0.37 0.36 0.45 0.38 1.74%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 30/05/12 28/02/12 22/11/11 22/08/11 31/05/11 -
Price 0.94 0.96 1.00 1.00 1.04 0.95 1.01 -
P/RPS 1.11 1.14 1.47 1.52 1.71 1.52 1.68 -24.08%
P/EPS 36.34 30.00 51.02 11.66 12.11 10.58 30.42 12.54%
EY 2.75 3.33 1.96 8.58 8.26 9.45 3.29 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.38 0.38 0.39 0.36 0.39 -6.94%

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