[CHHB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 129.79%
YoY- -74.16%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 215,344 236,374 264,240 176,339 149,076 140,478 131,356 38.99%
PBT 20,388 29,810 52,724 2,758 -16,433 -22,800 -22,300 -
Tax -7,329 -11,252 -17,108 -2,144 433 1,074 264 -
NP 13,058 18,558 35,616 614 -16,000 -21,726 -22,036 -
-
NP to SH 13,748 18,548 36,172 3,413 -11,457 -16,636 -18,976 -
-
Tax Rate 35.95% 37.75% 32.45% 77.74% - - - -
Total Cost 202,285 217,816 228,624 175,725 165,076 162,204 153,392 20.23%
-
Net Worth 705,421 705,210 704,251 690,125 676,230 676,457 680,929 2.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 705,421 705,210 704,251 690,125 676,230 676,457 680,929 2.38%
NOSH 275,695 276,011 275,701 274,786 275,416 275,430 275,813 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.06% 7.85% 13.48% 0.35% -10.73% -15.47% -16.78% -
ROE 1.95% 2.63% 5.14% 0.49% -1.69% -2.46% -2.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.11 85.64 95.84 64.17 54.13 51.00 47.62 39.04%
EPS 4.99 6.72 13.12 1.24 -4.16 -6.04 -6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5587 2.555 2.5544 2.5115 2.4553 2.456 2.4688 2.41%
Adjusted Per Share Value based on latest NOSH - 275,887
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.42 77.30 86.41 57.67 48.75 45.94 42.96 38.98%
EPS 4.50 6.07 11.83 1.12 -3.75 -5.44 -6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3069 2.3062 2.3031 2.2569 2.2114 2.2122 2.2268 2.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.57 0.53 0.67 0.56 0.67 0.63 0.52 -
P/RPS 0.73 0.62 0.70 0.87 1.24 1.24 1.09 -23.43%
P/EPS 11.43 7.89 5.11 45.09 -16.11 -10.43 -7.56 -
EY 8.75 12.68 19.58 2.22 -6.21 -9.59 -13.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.26 0.22 0.27 0.26 0.21 3.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.65 0.57 0.55 0.65 0.58 0.68 0.78 -
P/RPS 0.83 0.67 0.57 1.01 1.07 1.33 1.64 -36.46%
P/EPS 13.03 8.48 4.19 52.33 -13.94 -11.26 -11.34 -
EY 7.67 11.79 23.85 1.91 -7.17 -8.88 -8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.22 0.26 0.24 0.28 0.32 -15.16%

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