[CHHB] YoY TTM Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -77.45%
YoY- -6.4%
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 249,553 213,165 223,320 485,829 342,681 347,471 406,707 -7.81%
PBT -7,604 -33,965 6,951 19,670 24,312 -128,081 -63,251 -29.73%
Tax 107,412 -2,065 -3,072 -8,797 -11,872 -15,087 9,570 49.60%
NP 99,808 -36,030 3,879 10,873 12,440 -143,168 -53,681 -
-
NP to SH 100,481 -32,689 6,661 10,873 11,617 -143,168 -84,378 -
-
Tax Rate - - 44.20% 44.72% 48.83% - - -
Total Cost 149,745 249,195 219,441 474,956 330,241 490,639 460,388 -17.06%
-
Net Worth 551,371 630,932 734,048 797,705 551,128 750,090 638,739 -2.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 4,330 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 551,371 630,932 734,048 797,705 551,128 750,090 638,739 -2.42%
NOSH 275,685 276,627 275,958 321,655 275,564 275,768 216,521 4.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 39.99% -16.90% 1.74% 2.24% 3.63% -41.20% -13.20% -
ROE 18.22% -5.18% 0.91% 1.36% 2.11% -19.09% -13.21% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.52 77.06 80.93 151.04 124.36 126.00 187.84 -11.45%
EPS 36.45 -11.82 2.41 3.38 4.22 -51.92 -38.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.00 2.2808 2.66 2.48 2.00 2.72 2.95 -6.26%
Adjusted Per Share Value based on latest NOSH - 321,655
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 81.61 69.71 73.03 158.88 112.06 113.63 133.00 -7.81%
EPS 32.86 -10.69 2.18 3.56 3.80 -46.82 -27.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 1.8031 2.0633 2.4005 2.6087 1.8023 2.453 2.0888 -2.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.16 0.66 0.58 1.21 1.20 1.04 1.80 -
P/RPS 1.28 0.86 0.72 0.80 0.96 0.83 0.96 4.90%
P/EPS 3.18 -5.59 24.03 35.80 28.46 -2.00 -4.62 -
EY 31.42 -17.90 4.16 2.79 3.51 -49.92 -21.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.58 0.29 0.22 0.49 0.60 0.38 0.61 -0.83%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.12 0.71 0.63 1.19 1.66 0.90 1.72 -
P/RPS 1.24 0.92 0.78 0.79 1.33 0.71 0.92 5.09%
P/EPS 3.07 -6.01 26.10 35.20 39.38 -1.73 -4.41 -
EY 32.54 -16.64 3.83 2.84 2.54 -57.68 -22.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 0.56 0.31 0.24 0.48 0.83 0.33 0.58 -0.58%

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