[CHHB] QoQ TTM 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- -3.99%
YoY- 79.21%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 253,716 231,304 211,696 187,093 181,840 192,571 196,744 18.38%
PBT 32,901 13,549 16,216 22,343 22,928 30,601 25,469 18.52%
Tax -7,143 -3,474 -1,201 99 614 -4,719 -4,560 34.69%
NP 25,758 10,075 15,015 22,442 23,542 25,882 20,909 14.84%
-
NP to SH 25,254 11,239 15,670 22,706 23,650 27,021 22,531 7.86%
-
Tax Rate 21.71% 25.64% 7.41% -0.44% -2.68% 15.42% 17.90% -
Total Cost 227,958 221,229 196,681 164,651 158,298 166,689 175,835 18.80%
-
Net Worth 551,465 726,893 734,045 727,172 729,931 727,999 721,743 -16.35%
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 551,465 726,893 734,045 727,172 729,931 727,999 721,743 -16.35%
NOSH 275,732 272,285 275,315 273,877 275,445 276,102 275,737 -0.00%
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% 4.36% 7.09% 12.00% 12.95% 13.44% 10.63% -
ROE 4.58% 1.55% 2.13% 3.12% 3.24% 3.71% 3.12% -
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 92.02 84.95 76.89 68.31 66.02 69.75 71.35 18.39%
EPS 9.16 4.13 5.69 8.29 8.59 9.79 8.17 7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.6696 2.6662 2.6551 2.65 2.6367 2.6175 -16.35%
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 75.64 69.23 61.18 59.47 62.98 64.34 18.38%
EPS 8.26 3.68 5.12 7.43 7.73 8.84 7.37 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8034 2.3771 2.4005 2.378 2.387 2.3807 2.3603 -16.35%
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 1.27 1.36 1.48 1.38 1.65 -24.05%
P/EPS 10.92 25.44 17.22 11.22 11.41 9.81 14.44 -16.92%
EY 9.16 3.93 5.81 8.91 8.76 10.19 6.92 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.37 0.35 0.37 0.36 0.45 7.24%
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 1.25 1.46 1.51 1.49 1.33 -23.40%
P/EPS 8.95 22.77 16.87 12.06 11.65 10.63 11.63 -15.95%
EY 11.17 4.39 5.93 8.29 8.59 9.41 8.60 18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.36 0.38 0.38 0.39 0.36 9.01%

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