[CHHB] YoY Annual (Unaudited) 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
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 126,703 275,165 262,829 253,716 181,840 228,595 176,339 -5.35%
PBT -8,702 51,834 49,314 32,900 22,928 26,014 2,758 -
Tax 97 -14,505 -14,202 -7,143 614 -8,038 -2,144 -
NP -8,605 37,329 35,112 25,757 23,542 17,976 614 -
-
NP to SH -8,054 37,851 36,016 25,253 23,650 19,570 3,413 -
-
Tax Rate - 27.98% 28.80% 21.71% -2.68% 30.90% 77.74% -
Total Cost 135,308 237,836 227,717 227,959 158,298 210,619 175,725 -4.26%
-
Net Worth 827,343 827,030 790,179 755,290 730,706 708,935 690,125 3.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 827,343 827,030 790,179 755,290 730,706 708,935 690,125 3.06%
NOSH 273,945 275,621 275,765 275,764 275,717 275,539 274,786 -0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.79% 13.57% 13.36% 10.15% 12.95% 7.86% 0.35% -
ROE -0.97% 4.58% 4.56% 3.34% 3.24% 2.76% 0.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.25 99.83 95.31 92.00 65.95 82.96 64.17 -5.30%
EPS -2.94 13.74 13.06 9.16 8.58 7.10 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0201 3.0006 2.8654 2.7389 2.6502 2.5729 2.5115 3.11%
Adjusted Per Share Value based on latest NOSH - 275,732
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.43 89.99 85.95 82.97 59.47 74.76 57.67 -5.36%
EPS -2.63 12.38 11.78 8.26 7.73 6.40 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7056 2.7046 2.5841 2.47 2.3896 2.3184 2.2569 3.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 1.18 1.31 1.00 0.98 0.70 0.56 -
P/RPS 2.27 1.18 1.37 1.09 1.49 0.84 0.87 17.32%
P/EPS -35.71 8.59 10.03 10.92 11.43 9.86 45.09 -
EY -2.80 11.64 9.97 9.16 8.75 10.15 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.46 0.37 0.37 0.27 0.22 8.04%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 23/02/15 24/02/14 22/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.95 1.22 1.51 0.82 1.00 1.10 0.65 -
P/RPS 2.05 1.22 1.58 0.89 1.52 1.33 1.01 12.51%
P/EPS -32.31 8.88 11.56 8.95 11.66 15.49 52.33 -
EY -3.09 11.26 8.65 11.17 8.58 6.46 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.53 0.30 0.38 0.43 0.26 2.97%

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