[CHHB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.3%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 253,716 233,264 232,384 186,848 181,840 167,312 172,672 29.09%
PBT 32,900 13,997 15,296 9,380 22,928 26,504 28,720 9.43%
Tax -7,143 -8,354 -7,928 -6,404 614 -2,904 -4,298 40.09%
NP 25,757 5,642 7,368 2,976 23,542 23,600 24,422 3.59%
-
NP to SH 25,253 7,133 8,796 5,368 23,650 23,682 24,756 1.32%
-
Tax Rate 21.71% 59.68% 51.83% 68.27% -2.68% 10.96% 14.97% -
Total Cost 227,959 227,621 225,016 183,872 158,298 143,712 148,250 33.04%
-
Net Worth 755,290 736,204 732,871 727,172 730,706 727,221 721,590 3.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 755,290 736,204 732,871 727,172 730,706 727,221 721,590 3.07%
NOSH 275,764 275,773 274,874 273,877 275,717 275,807 275,679 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.15% 2.42% 3.17% 1.59% 12.95% 14.11% 14.14% -
ROE 3.34% 0.97% 1.20% 0.74% 3.24% 3.26% 3.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.00 84.59 84.54 68.22 65.95 60.66 62.64 29.05%
EPS 9.16 2.59 3.20 1.96 8.58 8.59 8.98 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7389 2.6696 2.6662 2.6551 2.6502 2.6367 2.6175 3.05%
Adjusted Per Share Value based on latest NOSH - 273,877
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 82.97 76.28 75.99 61.10 59.47 54.71 56.47 29.09%
EPS 8.26 2.33 2.88 1.76 7.73 7.74 8.10 1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.4076 2.3967 2.378 2.3896 2.3782 2.3598 3.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.00 1.05 0.98 0.93 0.98 0.96 1.18 -
P/RPS 1.09 1.24 1.16 1.36 1.49 1.58 1.88 -30.35%
P/EPS 10.92 40.59 30.63 47.45 11.43 11.18 13.14 -11.55%
EY 9.16 2.46 3.27 2.11 8.75 8.94 7.61 13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.37 0.35 0.37 0.36 0.45 -12.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 21/11/12 15/08/12 30/05/12 28/02/12 22/11/11 22/08/11 -
Price 0.82 0.94 0.96 1.00 1.00 1.04 0.95 -
P/RPS 0.89 1.11 1.14 1.47 1.52 1.71 1.52 -29.89%
P/EPS 8.95 36.34 30.00 51.02 11.66 12.11 10.58 -10.50%
EY 11.17 2.75 3.33 1.96 8.58 8.26 9.45 11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.36 0.38 0.38 0.39 0.36 -11.39%

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