[CHHB] QoQ 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- 127.72%
YoY- -69.72%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
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 85,802 78,768 58,756 69,480 46,712 56,356 39,148 68.64%
PBT 26,185 22,402 2,851 5,303 2,345 3,050 5,518 182.12%
Tax -7,830 -877 -2,302 -2,363 -1,601 2,792 -29 4063.22%
NP 18,355 21,525 549 2,940 744 5,842 5,489 123.45%
-
NP to SH 18,931 19,903 953 3,056 1,342 5,888 5,384 131.05%
-
Tax Rate 29.90% 3.91% 80.74% 44.56% 68.27% -91.54% 0.53% -
Total Cost 67,447 57,243 58,207 66,540 45,968 50,514 33,659 58.87%
-
Net Worth 773,608 551,465 726,893 734,045 727,172 729,931 727,999 4.13%
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 773,608 551,465 726,893 734,045 727,172 729,931 727,999 4.13%
NOSH 275,560 275,732 272,285 275,315 273,877 275,445 276,102 -0.13%
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% 27.33% 0.93% 4.23% 1.59% 10.37% 14.02% -
ROE 2.45% 3.61% 0.13% 0.42% 0.18% 0.81% 0.74% -
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 31.14 28.57 21.58 25.24 17.06 20.46 14.18 68.87%
EPS 6.87 7.22 0.35 1.11 0.49 2.14 1.95 131.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 2.00 2.6696 2.6662 2.6551 2.65 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 28.06 25.76 19.21 22.72 15.28 18.43 12.80 68.67%
EPS 6.19 6.51 0.31 1.00 0.44 1.93 1.76 131.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5299 1.8034 2.3771 2.4005 2.378 2.387 2.3807 4.13%
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 3.07 3.50 4.87 3.88 5.45 4.79 6.77 -40.94%
P/EPS 13.90 13.85 300.00 88.29 189.80 45.85 49.23 -56.92%
EY 7.19 7.22 0.33 1.13 0.53 2.18 2.03 132.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 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 3.44 2.87 4.36 3.80 5.86 4.89 7.33 -39.58%
P/EPS 15.57 11.36 268.57 86.49 204.08 46.78 53.33 -55.95%
EY 6.42 8.80 0.37 1.16 0.49 2.14 1.88 126.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 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