[CHHB] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 92.0%
YoY- 94.16%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 75,270 77,181 94,942 93,074 100,387 96,962 83,889 -6.96%
PBT 112,175 -12,085 5,146 -278 -35,261 -41,626 -55,893 -
Tax 6,208 -484 -2,558 -2,293 -2,812 -1,838 797 292.45%
NP 118,383 -12,569 2,588 -2,571 -38,073 -43,464 -55,096 -
-
NP to SH 118,350 -12,367 2,614 -2,836 -35,431 -40,936 -49,861 -
-
Tax Rate -5.53% - 49.71% - - - - -
Total Cost -43,113 89,750 92,354 95,645 138,460 140,426 138,985 -
-
Net Worth 895,161 763,553 771,185 769,653 777,586 777,121 769,133 10.63%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 895,161 763,553 771,185 769,653 777,586 777,121 769,133 10.63%
NOSH 275,707 275,707 275,707 275,707 275,707 275,707 273,557 0.52%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 157.28% -16.29% 2.73% -2.76% -37.93% -44.83% -65.68% -
ROE 13.22% -1.62% 0.34% -0.37% -4.56% -5.27% -6.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.52 28.21 34.71 34.02 36.70 35.44 30.67 -6.96%
EPS 43.26 -4.52 0.96 -1.04 -12.95 -14.96 -18.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2723 2.7912 2.8191 2.8135 2.8425 2.8408 2.8116 10.63%
Adjusted Per Share Value based on latest NOSH - 275,707
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.62 25.24 31.05 30.44 32.83 31.71 27.43 -6.94%
EPS 38.70 -4.04 0.85 -0.93 -11.59 -13.39 -16.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9274 2.497 2.522 2.5169 2.5429 2.5414 2.5152 10.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.40 1.33 1.03 1.30 1.35 1.31 1.35 -
P/RPS 5.09 4.71 2.97 3.82 3.68 3.70 4.40 10.18%
P/EPS 3.24 -29.42 107.79 -125.40 -10.42 -8.75 -7.41 -
EY 30.90 -3.40 0.93 -0.80 -9.59 -11.42 -13.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.37 0.46 0.47 0.46 0.48 -7.06%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 24/05/18 28/02/18 23/11/17 24/08/17 31/05/17 -
Price 1.30 1.35 1.15 1.14 1.31 1.27 1.29 -
P/RPS 4.72 4.78 3.31 3.35 3.57 3.58 4.21 7.91%
P/EPS 3.00 -29.86 120.35 -109.96 -10.11 -8.49 -7.08 -
EY 33.28 -3.35 0.83 -0.91 -9.89 -11.78 -14.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.41 0.41 0.46 0.45 0.46 -8.88%

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