[CHHB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[CHHB] COUNTRY HEIGHTS HOLDINGS BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 11.11%

YoY- 12.06%

Quarter Report

CHHB 2nd Quarter June 2016.pdf

Latest QR

Upcoming QR

CHHB's Result

CHHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	82,378	73,336	105,122	93,014	137,002	281,788	274,316	-18.15%
YoY %	12.33%	-30.24%	13.02%	-32.11%	-51.38%	2.72%	-	-
Horiz. %	30.03%	26.73%	38.32%	33.91%	49.94%	102.72%	100.00%	-
PBT	-20,796	-20,728	2,886	-26,046	-29,420	68,692	57,120	-
YoY %	-0.33%	-818.23%	111.08%	11.47%	-142.83%	20.26%	-	-
Horiz. %	-36.41%	-36.29%	5.05%	-45.60%	-51.51%	120.26%	100.00%	-
Tax	7,970	910	-2,708	492	-1,256	-18,126	-17,486	-
YoY %	775.82%	133.60%	-650.41%	139.17%	93.07%	-3.66%	-	-
Horiz. %	-45.58%	-5.20%	15.49%	-2.81%	7.18%	103.66%	100.00%	-
NP	-12,826	-19,818	178	-25,554	-30,676	50,566	39,634	-
YoY %	35.28%	-11,233.71%	100.70%	16.70%	-160.67%	27.58%	-	-
Horiz. %	-32.36%	-50.00%	0.45%	-64.47%	-77.40%	127.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,508	-18,784	278	-23,168	-26,346	52,920	41,014	-
YoY %	33.41%	-6,856.83%	101.20%	12.06%	-149.78%	29.03%	-	-
Horiz. %	-30.50%	-45.80%	0.68%	-56.49%	-64.24%	129.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	93.83%	-	-	26.39%	30.61%	-
YoY %	-	-	0.00%	-	-	-13.79%	-	-
Horiz. %	-	-	306.53%	-	-	86.21%	100.00%	-
Total Cost	95,204	93,154	104,944	118,568	167,678	231,222	234,682	-13.95%
YoY %	2.20%	-11.23%	-11.49%	-29.29%	-27.48%	-1.47%	-	-
Horiz. %	40.57%	39.69%	44.72%	50.52%	71.45%	98.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	850,325	763,553	777,121	814,823	810,276	816,401	775,324	1.55%
YoY %	11.36%	-1.75%	-4.63%	0.56%	-0.75%	5.30%	-	-
Horiz. %	109.67%	98.48%	100.23%	105.09%	104.51%	105.30%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	850,325	763,553	777,121	814,823	810,276	816,401	775,324	1.55%
YoY %	11.36%	-1.75%	-4.63%	0.56%	-0.75%	5.30%	-	-
Horiz. %	109.67%	98.48%	100.23%	105.09%	104.51%	105.30%	100.00%	-
NOSH	275,707	275,707	275,707	273,853	273,298	275,624	275,631	0.00%
YoY %	0.00%	0.00%	0.68%	0.20%	-0.84%	-0.00%	-	-
Horiz. %	100.03%	100.03%	100.03%	99.35%	99.15%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-15.57%	-27.02%	0.17%	-27.47%	-22.39%	17.94%	14.45%	-
YoY %	42.38%	-15,994.12%	100.62%	-22.69%	-224.80%	24.15%	-	-
Horiz. %	-107.75%	-186.99%	1.18%	-190.10%	-154.95%	124.15%	100.00%	-
ROE	-1.47%	-2.46%	0.04%	-2.84%	-3.25%	6.48%	5.29%	-
YoY %	40.24%	-6,250.00%	101.41%	12.62%	-150.15%	22.50%	-	-
Horiz. %	-27.79%	-46.50%	0.76%	-53.69%	-61.44%	122.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	30.11	26.81	38.43	33.96	50.13	102.24	99.52	-18.05%
YoY %	12.31%	-30.24%	13.16%	-32.26%	-50.97%	2.73%	-	-
Horiz. %	30.26%	26.94%	38.62%	34.12%	50.37%	102.73%	100.00%	-
EPS	-4.58	-6.86	0.10	-8.46	-9.64	19.20	14.88	-
YoY %	33.24%	-6,960.00%	101.18%	12.24%	-150.21%	29.03%	-	-
Horiz. %	-30.78%	-46.10%	0.67%	-56.85%	-64.78%	129.03%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.1084	2.7912	2.8408	2.9754	2.9648	2.962	2.8129	1.67%
YoY %	11.36%	-1.75%	-4.52%	0.36%	0.09%	5.30%	-	-
Horiz. %	110.51%	99.23%	100.99%	105.78%	105.40%	105.30%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 273,837
RPS	26.94	23.98	34.38	30.42	44.80	92.15	89.71	-18.15%
YoY %	12.34%	-30.25%	13.02%	-32.10%	-51.38%	2.72%	-	-
Horiz. %	30.03%	26.73%	38.32%	33.91%	49.94%	102.72%	100.00%	-
EPS	-4.09	-6.14	0.09	-7.58	-8.62	17.31	13.41	-
YoY %	33.39%	-6,922.22%	101.19%	12.06%	-149.80%	29.08%	-	-
Horiz. %	-30.50%	-45.79%	0.67%	-56.52%	-64.28%	129.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7808	2.497	2.5414	2.6647	2.6498	2.6698	2.5355	1.55%
YoY %	11.37%	-1.75%	-4.63%	0.56%	-0.75%	5.30%	-	-
Horiz. %	109.67%	98.48%	100.23%	105.10%	104.51%	105.30%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.49	1.33	1.31	1.10	1.20	1.49	1.16	-
P/RPS	4.95	4.96	3.41	3.24	2.39	1.46	1.17	27.16%
YoY %	-0.20%	45.45%	5.25%	35.56%	63.70%	24.79%	-	-
Horiz. %	423.08%	423.93%	291.45%	276.92%	204.27%	124.79%	100.00%	-
P/EPS	-32.59	-19.37	1,289.07	-13.00	-12.45	7.76	7.80	-
YoY %	-68.25%	-101.50%	10,015.92%	-4.42%	-260.44%	-0.51%	-	-
Horiz. %	-417.82%	-248.33%	16,526.54%	-166.67%	-159.62%	99.49%	100.00%	-
EY	-3.07	-5.16	0.08	-7.69	-8.03	12.89	12.83	-
YoY %	40.50%	-6,550.00%	101.04%	4.23%	-162.30%	0.47%	-	-
Horiz. %	-23.93%	-40.22%	0.62%	-59.94%	-62.59%	100.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.48	0.46	0.37	0.40	0.50	0.41	2.66%
YoY %	0.00%	4.35%	24.32%	-7.50%	-20.00%	21.95%	-	-
Horiz. %	117.07%	117.07%	112.20%	90.24%	97.56%	121.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	30/08/18	24/08/17	29/08/16	07/08/15	27/08/14	21/08/13	-
Price	1.22	1.35	1.27	1.14	1.09	1.57	1.17	-
P/RPS	4.05	5.04	3.30	3.36	2.17	1.54	1.18	22.80%
YoY %	-19.64%	52.73%	-1.79%	54.84%	40.91%	30.51%	-	-
Horiz. %	343.22%	427.12%	279.66%	284.75%	183.90%	130.51%	100.00%	-
P/EPS	-26.68	-19.66	1,249.70	-13.48	-11.31	8.18	7.86	-
YoY %	-35.71%	-101.57%	9,370.77%	-19.19%	-238.26%	4.07%	-	-
Horiz. %	-339.44%	-250.13%	15,899.49%	-171.50%	-143.89%	104.07%	100.00%	-
EY	-3.75	-5.09	0.08	-7.42	-8.84	12.23	12.72	-
YoY %	26.33%	-6,462.50%	101.08%	16.06%	-172.28%	-3.85%	-	-
Horiz. %	-29.48%	-40.02%	0.63%	-58.33%	-69.50%	96.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.39	0.48	0.45	0.38	0.37	0.53	0.42	-1.22%
YoY %	-18.75%	6.67%	18.42%	2.70%	-30.19%	26.19%	-	-
Horiz. %	92.86%	114.29%	107.14%	90.48%	88.10%	126.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos