[CHHB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 124.7%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 265,211 274,682 292,806 253,716 231,304 211,696 187,093 26.16%
PBT 52,080 53,813 56,741 32,901 13,549 16,216 22,343 75.70%
Tax -9,694 -11,922 -13,372 -7,143 -3,474 -1,201 99 -
NP 42,386 41,891 43,369 25,758 10,075 15,015 22,442 52.73%
-
NP to SH 41,683 41,363 42,843 25,254 11,239 15,670 22,706 49.87%
-
Tax Rate 18.61% 22.15% 23.57% 21.71% 25.64% 7.41% -0.44% -
Total Cost 222,825 232,791 249,437 227,958 221,229 196,681 164,651 22.32%
-
Net Worth 779,657 777,742 773,608 551,465 726,893 734,045 727,172 4.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 779,657 777,742 773,608 551,465 726,893 734,045 727,172 4.75%
NOSH 276,739 276,491 275,560 275,732 272,285 275,315 273,877 0.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.98% 15.25% 14.81% 10.15% 4.36% 7.09% 12.00% -
ROE 5.35% 5.32% 5.54% 4.58% 1.55% 2.13% 3.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.83 99.35 106.26 92.02 84.95 76.89 68.31 25.29%
EPS 15.06 14.96 15.55 9.16 4.13 5.69 8.29 48.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8173 2.8129 2.8074 2.00 2.6696 2.6662 2.6551 4.02%
Adjusted Per Share Value based on latest NOSH - 275,732
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.73 89.83 95.75 82.97 75.64 69.23 61.18 26.16%
EPS 13.63 13.53 14.01 8.26 3.68 5.12 7.43 49.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5497 2.5434 2.5299 1.8034 2.3771 2.4005 2.378 4.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 1.16 0.955 1.00 1.05 0.98 0.93 -
P/RPS 1.10 1.17 0.90 1.09 1.24 1.27 1.36 -13.17%
P/EPS 6.97 7.75 6.14 10.92 25.44 17.22 11.22 -27.17%
EY 14.34 12.90 16.28 9.16 3.93 5.81 8.91 37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.34 0.50 0.39 0.37 0.35 3.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 21/08/13 30/05/13 22/02/13 21/11/12 15/08/12 30/05/12 -
Price 1.04 1.17 1.07 0.82 0.94 0.96 1.00 -
P/RPS 1.09 1.18 1.01 0.89 1.11 1.25 1.46 -17.68%
P/EPS 6.90 7.82 6.88 8.95 22.77 16.87 12.06 -31.05%
EY 14.48 12.79 14.53 11.17 4.39 5.93 8.29 44.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.38 0.41 0.35 0.36 0.38 -1.76%

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