[CHHB] QoQ Cumulative 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- 21.65%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 137,158 85,802 253,716 174,948 116,192 46,712 181,840 -17.15%
PBT 28,560 26,185 32,900 10,498 7,648 2,345 22,928 15.78%
Tax -8,743 -7,830 -7,143 -6,266 -3,964 -1,601 614 -
NP 19,817 18,355 25,757 4,232 3,684 744 23,542 -10.85%
-
NP to SH 20,507 18,931 25,253 5,350 4,398 1,342 23,650 -9.07%
-
Tax Rate 30.61% 29.90% 21.71% 59.69% 51.83% 68.27% -2.68% -
Total Cost 117,341 67,447 227,959 170,716 112,508 45,968 158,298 -18.10%
-
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 2.64% 2.45% 3.34% 0.73% 0.60% 0.18% 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 49.76 31.14 92.00 63.44 42.27 17.06 65.95 -17.13%
EPS 7.44 6.87 9.16 1.94 1.60 0.49 8.58 -9.07%
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 45.97 28.76 85.04 58.64 38.95 15.66 60.95 -17.15%
EPS 6.87 6.35 8.46 1.79 1.47 0.45 7.93 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5988 2.593 2.5316 2.4676 2.4565 2.4374 2.4492 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 2.33 3.07 1.09 1.66 2.32 5.45 1.49 34.76%
P/EPS 15.59 13.90 10.92 54.12 61.25 189.80 11.43 23.01%
EY 6.41 7.19 9.16 1.85 1.63 0.53 8.75 -18.75%
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 2.35 3.44 0.89 1.48 2.27 5.86 1.52 33.74%
P/EPS 15.73 15.57 8.95 48.45 60.00 204.08 11.66 22.11%
EY 6.36 6.42 11.17 2.06 1.67 0.49 8.58 -18.10%
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