[CHHB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.9%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 274,316 343,208 253,716 233,264 232,384 186,848 181,840 31.56%
PBT 57,120 104,740 32,900 13,997 15,296 9,380 22,928 83.87%
Tax -17,486 -31,320 -7,143 -8,354 -7,928 -6,404 614 -
NP 39,634 73,420 25,757 5,642 7,368 2,976 23,542 41.56%
-
NP to SH 41,014 75,724 25,253 7,133 8,796 5,368 23,650 44.39%
-
Tax Rate 30.61% 29.90% 21.71% 59.68% 51.83% 68.27% -2.68% -
Total Cost 234,682 269,788 227,959 227,621 225,016 183,872 158,298 30.04%
-
Net Worth 775,324 773,608 755,290 736,204 732,871 727,172 730,706 4.03%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 775,324 773,608 755,290 736,204 732,871 727,172 730,706 4.03%
NOSH 275,631 275,560 275,764 275,773 274,874 273,877 275,717 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.45% 21.39% 10.15% 2.42% 3.17% 1.59% 12.95% -
ROE 5.29% 9.79% 3.34% 0.97% 1.20% 0.74% 3.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 99.52 124.55 92.00 84.59 84.54 68.22 65.95 31.59%
EPS 14.88 27.48 9.16 2.59 3.20 1.96 8.58 44.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8129 2.8074 2.7389 2.6696 2.6662 2.6551 2.6502 4.05%
Adjusted Per Share Value based on latest NOSH - 272,285
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 91.44 114.41 84.58 77.76 77.46 62.28 60.62 31.55%
EPS 13.67 25.24 8.42 2.38 2.93 1.79 7.88 44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5845 2.5788 2.5177 2.4541 2.443 2.424 2.4358 4.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.16 0.955 1.00 1.05 0.98 0.93 0.98 -
P/RPS 1.17 0.77 1.09 1.24 1.16 1.36 1.49 -14.89%
P/EPS 7.80 3.48 10.92 40.59 30.63 47.45 11.43 -22.50%
EY 12.83 28.77 9.16 2.46 3.27 2.11 8.75 29.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.37 0.39 0.37 0.35 0.37 7.08%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 30/05/13 22/02/13 21/11/12 15/08/12 30/05/12 28/02/12 -
Price 1.17 1.07 0.82 0.94 0.96 1.00 1.00 -
P/RPS 1.18 0.86 0.89 1.11 1.14 1.47 1.52 -15.54%
P/EPS 7.86 3.89 8.95 36.34 30.00 51.02 11.66 -23.13%
EY 12.72 25.68 11.17 2.75 3.33 1.96 8.58 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.30 0.35 0.36 0.38 0.38 6.90%

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