[CHHB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -94.33%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 253,716 174,948 116,192 46,712 181,840 125,484 86,336 104.49%
PBT 32,900 10,498 7,648 2,345 22,928 19,878 14,360 73.35%
Tax -7,143 -6,266 -3,964 -1,601 614 -2,178 -2,149 121.91%
NP 25,757 4,232 3,684 744 23,542 17,700 12,211 64.10%
-
NP to SH 25,253 5,350 4,398 1,342 23,650 17,762 12,378 60.51%
-
Tax Rate 21.71% 59.69% 51.83% 68.27% -2.68% 10.96% 14.97% -
Total Cost 227,959 170,716 112,508 45,968 158,298 107,784 74,125 110.75%
-
Net Worth 755,290 736,204 732,871 727,172 730,706 727,221 721,590 3.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 755,290 736,204 732,871 727,172 730,706 727,221 721,590 3.07%
NOSH 275,764 275,773 274,874 273,877 275,717 275,807 275,679 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.15% 2.42% 3.17% 1.59% 12.95% 14.11% 14.14% -
ROE 3.34% 0.73% 0.60% 0.18% 3.24% 2.44% 1.72% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.00 63.44 42.27 17.06 65.95 45.50 31.32 104.43%
EPS 9.16 1.94 1.60 0.49 8.58 6.44 4.49 60.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7389 2.6696 2.6662 2.6551 2.6502 2.6367 2.6175 3.05%
Adjusted Per Share Value based on latest NOSH - 273,877
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 82.97 57.21 38.00 15.28 59.47 41.04 28.23 104.51%
EPS 8.26 1.75 1.44 0.44 7.73 5.81 4.05 60.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.4076 2.3967 2.378 2.3896 2.3782 2.3598 3.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.00 1.05 0.98 0.93 0.98 0.96 1.18 -
P/RPS 1.09 1.66 2.32 5.45 1.49 2.11 3.77 -56.11%
P/EPS 10.92 54.12 61.25 189.80 11.43 14.91 26.28 -44.16%
EY 9.16 1.85 1.63 0.53 8.75 6.71 3.81 78.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.37 0.35 0.37 0.36 0.45 -12.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 21/11/12 15/08/12 30/05/12 28/02/12 22/11/11 22/08/11 -
Price 0.82 0.94 0.96 1.00 1.00 1.04 0.95 -
P/RPS 0.89 1.48 2.27 5.86 1.52 2.29 3.03 -55.64%
P/EPS 8.95 48.45 60.00 204.08 11.66 16.15 21.16 -43.50%
EY 11.17 2.06 1.67 0.49 8.58 6.19 4.73 76.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.36 0.38 0.38 0.39 0.36 -11.39%

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