[CHHB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.15%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 174,948 116,192 46,712 181,840 125,484 86,336 41,459 160.44%
PBT 10,498 7,648 2,345 22,928 19,878 14,360 2,930 133.60%
Tax -6,266 -3,964 -1,601 614 -2,178 -2,149 -1,086 220.66%
NP 4,232 3,684 744 23,542 17,700 12,211 1,844 73.72%
-
NP to SH 5,350 4,398 1,342 23,650 17,762 12,378 2,286 75.99%
-
Tax Rate 59.69% 51.83% 68.27% -2.68% 10.96% 14.97% 37.06% -
Total Cost 170,716 112,508 45,968 158,298 107,784 74,125 39,615 164.11%
-
Net Worth 736,204 732,871 727,172 730,706 727,221 721,590 710,863 2.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 736,204 732,871 727,172 730,706 727,221 721,590 710,863 2.35%
NOSH 275,773 274,874 273,877 275,717 275,807 275,679 275,421 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.42% 3.17% 1.59% 12.95% 14.11% 14.14% 4.45% -
ROE 0.73% 0.60% 0.18% 3.24% 2.44% 1.72% 0.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.44 42.27 17.06 65.95 45.50 31.32 15.05 160.26%
EPS 1.94 1.60 0.49 8.58 6.44 4.49 0.83 75.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6696 2.6662 2.6551 2.6502 2.6367 2.6175 2.581 2.26%
Adjusted Per Share Value based on latest NOSH - 275,445
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.21 38.00 15.28 59.47 41.04 28.23 13.56 160.41%
EPS 1.75 1.44 0.44 7.73 5.81 4.05 0.75 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4076 2.3967 2.378 2.3896 2.3782 2.3598 2.3247 2.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.05 0.98 0.93 0.98 0.96 1.18 0.97 -
P/RPS 1.66 2.32 5.45 1.49 2.11 3.77 6.44 -59.39%
P/EPS 54.12 61.25 189.80 11.43 14.91 26.28 116.87 -40.06%
EY 1.85 1.63 0.53 8.75 6.71 3.81 0.86 66.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.35 0.37 0.36 0.45 0.38 1.74%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 30/05/12 28/02/12 22/11/11 22/08/11 31/05/11 -
Price 0.94 0.96 1.00 1.00 1.04 0.95 1.01 -
P/RPS 1.48 2.27 5.86 1.52 2.29 3.03 6.71 -63.39%
P/EPS 48.45 60.00 204.08 11.66 16.15 21.16 121.69 -45.78%
EY 2.06 1.67 0.49 8.58 6.19 4.73 0.82 84.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.38 0.38 0.39 0.36 0.39 -6.94%

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