[CHHB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 227.72%
YoY- -64.47%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 85,802 253,716 174,948 116,192 46,712 181,840 125,484 -22.36%
PBT 26,185 32,900 10,498 7,648 2,345 22,928 19,878 20.14%
Tax -7,830 -7,143 -6,266 -3,964 -1,601 614 -2,178 134.49%
NP 18,355 25,757 4,232 3,684 744 23,542 17,700 2.44%
-
NP to SH 18,931 25,253 5,350 4,398 1,342 23,650 17,762 4.33%
-
Tax Rate 29.90% 21.71% 59.69% 51.83% 68.27% -2.68% 10.96% -
Total Cost 67,447 227,959 170,716 112,508 45,968 158,298 107,784 -26.81%
-
Net Worth 773,608 755,290 736,204 732,871 727,172 730,706 727,221 4.20%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 773,608 755,290 736,204 732,871 727,172 730,706 727,221 4.20%
NOSH 275,560 275,764 275,773 274,874 273,877 275,717 275,807 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.39% 10.15% 2.42% 3.17% 1.59% 12.95% 14.11% -
ROE 2.45% 3.34% 0.73% 0.60% 0.18% 3.24% 2.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.14 92.00 63.44 42.27 17.06 65.95 45.50 -22.32%
EPS 6.87 9.16 1.94 1.60 0.49 8.58 6.44 4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 2.7389 2.6696 2.6662 2.6551 2.6502 2.6367 4.26%
Adjusted Per Share Value based on latest NOSH - 275,315
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.60 84.58 58.32 38.73 15.57 60.62 41.83 -22.37%
EPS 6.31 8.42 1.78 1.47 0.45 7.88 5.92 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5788 2.5177 2.4541 2.443 2.424 2.4358 2.4242 4.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.955 1.00 1.05 0.98 0.93 0.98 0.96 -
P/RPS 3.07 1.09 1.66 2.32 5.45 1.49 2.11 28.37%
P/EPS 13.90 10.92 54.12 61.25 189.80 11.43 14.91 -4.56%
EY 7.19 9.16 1.85 1.63 0.53 8.75 6.71 4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.39 0.37 0.35 0.37 0.36 -3.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 22/02/13 21/11/12 15/08/12 30/05/12 28/02/12 22/11/11 -
Price 1.07 0.82 0.94 0.96 1.00 1.00 1.04 -
P/RPS 3.44 0.89 1.48 2.27 5.86 1.52 2.29 31.13%
P/EPS 15.57 8.95 48.45 60.00 204.08 11.66 16.15 -2.40%
EY 6.42 11.17 2.06 1.67 0.49 8.58 6.19 2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.35 0.36 0.38 0.38 0.39 -1.71%

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