[CHHB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 89.8%
YoY- 473.4%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 125,484 86,336 41,459 228,595 161,508 118,187 66,060 53.31%
PBT 19,878 14,360 2,930 26,014 15,291 14,905 13,181 31.47%
Tax -2,178 -2,149 -1,086 -8,038 -5,497 -5,626 -4,277 -36.20%
NP 17,700 12,211 1,844 17,976 9,794 9,279 8,904 58.03%
-
NP to SH 17,762 12,378 2,286 19,570 10,311 9,274 9,043 56.77%
-
Tax Rate 10.96% 14.97% 37.06% 30.90% 35.95% 37.75% 32.45% -
Total Cost 107,784 74,125 39,615 210,619 151,714 108,908 57,156 52.57%
-
Net Worth 727,221 721,590 710,863 708,935 705,421 705,210 704,251 2.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 727,221 721,590 710,863 708,935 705,421 705,210 704,251 2.16%
NOSH 275,807 275,679 275,421 275,539 275,695 276,011 275,701 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.11% 14.14% 4.45% 7.86% 6.06% 7.85% 13.48% -
ROE 2.44% 1.72% 0.32% 2.76% 1.46% 1.32% 1.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.50 31.32 15.05 82.96 58.58 42.82 23.96 53.28%
EPS 6.44 4.49 0.83 7.10 3.74 3.36 3.28 56.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6367 2.6175 2.581 2.5729 2.5587 2.555 2.5544 2.13%
Adjusted Per Share Value based on latest NOSH - 275,358
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.83 28.78 13.82 76.20 53.84 39.40 22.02 53.32%
EPS 5.92 4.13 0.76 6.52 3.44 3.09 3.01 56.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4242 2.4054 2.3696 2.3632 2.3515 2.3508 2.3476 2.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 1.18 0.97 0.70 0.57 0.53 0.67 -
P/RPS 2.11 3.77 6.44 0.84 0.97 1.24 2.80 -17.17%
P/EPS 14.91 26.28 116.87 9.86 15.24 15.77 20.43 -18.92%
EY 6.71 3.81 0.86 10.15 6.56 6.34 4.90 23.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.38 0.27 0.22 0.21 0.26 24.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 31/05/11 25/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.04 0.95 1.01 1.10 0.65 0.57 0.55 -
P/RPS 2.29 3.03 6.71 1.33 1.11 1.33 2.30 -0.28%
P/EPS 16.15 21.16 121.69 15.49 17.38 16.96 16.77 -2.47%
EY 6.19 4.73 0.82 6.46 5.75 5.89 5.96 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.43 0.25 0.22 0.22 46.42%

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