[CHHB] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	226,040	158,915	255,311	251,307	200,089	249,613	498,244	-12.33%
YoY %	42.24%	-37.76%	1.59%	25.60%	-19.84%	-49.90%	-	-
Horiz. %	45.37%	31.90%	51.24%	50.44%	40.16%	50.10%	100.00%	-
PBT	30,374	-20,113	16,432	677	-46,952	202	68,763	-12.72%
YoY %	251.02%	-222.40%	2,327.18%	101.44%	-23,343.56%	-99.71%	-	-
Horiz. %	44.17%	-29.25%	23.90%	0.98%	-68.28%	0.29%	100.00%	-
Tax	-7,965	-232	98,289	-2,183	-1,622	4,075	-19,714	-14.01%
YoY %	-3,333.19%	-100.24%	4,602.47%	-34.59%	-139.80%	120.67%	-	-
Horiz. %	40.40%	1.18%	-498.57%	11.07%	8.23%	-20.67%	100.00%	-
NP	22,409	-20,345	114,721	-1,506	-48,574	4,277	49,049	-12.23%
YoY %	210.14%	-117.73%	7,717.60%	96.90%	-1,235.70%	-91.28%	-	-
Horiz. %	45.69%	-41.48%	233.89%	-3.07%	-99.03%	8.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,174	-13,798	117,433	-889	-43,890	5,440	48,226	-12.14%
YoY %	260.70%	-111.75%	13,309.56%	97.97%	-906.80%	-88.72%	-	-
Horiz. %	45.98%	-28.61%	243.51%	-1.84%	-91.01%	11.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.22%	-	-598.16%	322.45%	-	-2,017.33%	28.67%	-
YoY %	0.00%	-	-285.50%	0.00%	-	-7,136.38%	-	-
Horiz. %	91.45%	-	-2,086.36%	1,124.69%	-	-7,036.38%	100.00%	-
Total Cost	203,631	179,260	140,590	252,813	248,663	245,336	449,195	-12.34%
YoY %	13.60%	27.51%	-44.39%	1.67%	1.36%	-45.38%	-	-
Horiz. %	45.33%	39.91%	31.30%	56.28%	55.36%	54.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	570,769	675,207	684,594	570,484	653,935	707,999	691,961	-3.15%
YoY %	-15.47%	-1.37%	20.00%	-12.76%	-7.64%	2.32%	-	-
Horiz. %	82.49%	97.58%	98.94%	82.44%	94.50%	102.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	570,769	675,207	684,594	570,484	653,935	707,999	691,961	-3.15%
YoY %	-15.47%	-1.37%	20.00%	-12.76%	-7.64%	2.32%	-	-
Horiz. %	82.49%	97.58%	98.94%	82.44%	94.50%	102.32%	100.00%	-
NOSH	285,384	274,999	274,166	275,569	275,584	277,647	275,681	0.57%
YoY %	3.78%	0.30%	-0.51%	-0.01%	-0.74%	0.71%	-	-
Horiz. %	103.52%	99.75%	99.45%	99.96%	99.96%	100.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.91%	-12.80%	44.93%	-0.60%	-24.28%	1.71%	9.84%	-
YoY %	177.42%	-128.49%	7,588.33%	97.53%	-1,519.88%	-82.62%	-	-
Horiz. %	100.71%	-130.08%	456.61%	-6.10%	-246.75%	17.38%	100.00%	-
ROE	3.88%	-2.04%	17.15%	-0.16%	-6.71%	0.77%	6.97%	-
YoY %	290.20%	-111.90%	10,818.75%	97.62%	-971.43%	-88.95%	-	-
Horiz. %	55.67%	-29.27%	246.05%	-2.30%	-96.27%	11.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	79.21	57.79	93.12	91.20	72.61	89.90	180.73	-12.83%
YoY %	37.07%	-37.94%	2.11%	25.60%	-19.23%	-50.26%	-	-
Horiz. %	43.83%	31.98%	51.52%	50.46%	40.18%	49.74%	100.00%	-
EPS	7.77	-5.02	42.83	-0.32	-15.93	1.96	17.49	-12.64%
YoY %	254.78%	-111.72%	13,484.38%	97.99%	-912.76%	-88.79%	-	-
Horiz. %	44.43%	-28.70%	244.88%	-1.83%	-91.08%	11.21%	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	2.00	2.4553	2.497	2.0702	2.3729	2.55	2.51	-3.71%
YoY %	-18.54%	-1.67%	20.62%	-12.76%	-6.95%	1.59%	-	-
Horiz. %	79.68%	97.82%	99.48%	82.48%	94.54%	101.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 275,569
RPS	75.77	53.27	85.58	84.23	67.07	83.67	167.00	-12.33%
YoY %	42.24%	-37.75%	1.60%	25.59%	-19.84%	-49.90%	-	-
Horiz. %	45.37%	31.90%	51.25%	50.44%	40.16%	50.10%	100.00%	-
EPS	7.43	-4.62	39.36	-0.30	-14.71	1.82	16.16	-12.14%
YoY %	260.82%	-111.74%	13,220.00%	97.96%	-908.24%	-88.74%	-	-
Horiz. %	45.98%	-28.59%	243.56%	-1.86%	-91.03%	11.26%	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	1.9131	2.2632	2.2947	1.9122	2.1919	2.3731	2.3193	-3.15%
YoY %	-15.47%	-1.37%	20.00%	-12.76%	-7.64%	2.32%	-	-
Horiz. %	82.49%	97.58%	98.94%	82.45%	94.51%	102.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.57	0.67	0.89	1.12	0.68	0.72	1.54	-
P/RPS	0.72	1.16	0.96	1.23	0.94	0.80	0.85	-2.72%
YoY %	-37.93%	20.83%	-21.95%	30.85%	17.50%	-5.88%	-	-
Horiz. %	84.71%	136.47%	112.94%	144.71%	110.59%	94.12%	100.00%	-
P/EPS	7.34	-13.35	2.08	-347.17	-4.27	36.75	8.80	-2.97%
YoY %	154.98%	-741.83%	100.60%	-8,030.44%	-111.62%	317.61%	-	-
Horiz. %	83.41%	-151.70%	23.64%	-3,945.11%	-48.52%	417.61%	100.00%	-
EY	13.63	-7.49	48.13	-0.29	-23.42	2.72	11.36	3.08%
YoY %	281.98%	-115.56%	16,696.55%	98.76%	-961.03%	-76.06%	-	-
Horiz. %	119.98%	-65.93%	423.68%	-2.55%	-206.16%	23.94%	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	0.29	0.27	0.36	0.54	0.29	0.28	0.61	-11.65%
YoY %	7.41%	-25.00%	-33.33%	86.21%	3.57%	-54.10%	-	-
Horiz. %	47.54%	44.26%	59.02%	88.52%	47.54%	45.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	30/11/09	27/11/08	30/11/07	27/11/06	17/11/05	30/11/04	-
Price	0.65	0.58	0.67	1.07	0.71	0.64	1.28	-
P/RPS	0.82	1.00	0.72	1.17	0.98	0.71	0.71	2.42%
YoY %	-18.00%	38.89%	-38.46%	19.39%	38.03%	0.00%	-	-
Horiz. %	115.49%	140.85%	101.41%	164.79%	138.03%	100.00%	100.00%	-
P/EPS	8.37	-11.56	1.56	-331.68	-4.46	32.66	7.32	2.25%
YoY %	172.40%	-841.03%	100.47%	-7,336.77%	-113.66%	346.17%	-	-
Horiz. %	114.34%	-157.92%	21.31%	-4,531.15%	-60.93%	446.17%	100.00%	-
EY	11.95	-8.65	63.93	-0.30	-22.43	3.06	13.67	-2.21%
YoY %	238.15%	-113.53%	21,410.00%	98.66%	-833.01%	-77.62%	-	-
Horiz. %	87.42%	-63.28%	467.67%	-2.19%	-164.08%	22.38%	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	0.33	0.24	0.27	0.52	0.30	0.25	0.51	-6.99%
YoY %	37.50%	-11.11%	-48.08%	73.33%	20.00%	-50.98%	-	-
Horiz. %	64.71%	47.06%	52.94%	101.96%	58.82%	49.02%	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