[CHHB] QoQ TTM 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- -30.99%
YoY- -30.45%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 292,806 253,716 231,304 211,696 187,093 181,840 192,571 32.19%
PBT 56,741 32,901 13,549 16,216 22,343 22,928 30,601 50.87%
Tax -13,372 -7,143 -3,474 -1,201 99 614 -4,719 100.11%
NP 43,369 25,758 10,075 15,015 22,442 23,542 25,882 41.03%
-
NP to SH 42,843 25,254 11,239 15,670 22,706 23,650 27,021 35.93%
-
Tax Rate 23.57% 21.71% 25.64% 7.41% -0.44% -2.68% 15.42% -
Total Cost 249,437 227,958 221,229 196,681 164,651 158,298 166,689 30.79%
-
Net Worth 773,608 551,465 726,893 734,045 727,172 729,931 727,999 4.13%
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 773,608 551,465 726,893 734,045 727,172 729,931 727,999 4.13%
NOSH 275,560 275,732 272,285 275,315 273,877 275,445 276,102 -0.13%
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 14.81% 10.15% 4.36% 7.09% 12.00% 12.95% 13.44% -
ROE 5.54% 4.58% 1.55% 2.13% 3.12% 3.24% 3.71% -
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 106.26 92.02 84.95 76.89 68.31 66.02 69.75 32.36%
EPS 15.55 9.16 4.13 5.69 8.29 8.59 9.79 36.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 2.00 2.6696 2.6662 2.6551 2.65 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 98.14 85.04 77.53 70.96 62.71 60.95 64.55 32.18%
EPS 14.36 8.46 3.77 5.25 7.61 7.93 9.06 35.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.593 1.8484 2.4364 2.4604 2.4374 2.4466 2.4401 4.13%
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 0.90 1.09 1.24 1.27 1.36 1.48 1.38 -24.77%
P/EPS 6.14 10.92 25.44 17.22 11.22 11.41 9.81 -26.80%
EY 16.28 9.16 3.93 5.81 8.91 8.76 10.19 36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 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 1.01 0.89 1.11 1.25 1.46 1.51 1.49 -22.81%
P/EPS 6.88 8.95 22.77 16.87 12.06 11.65 10.63 -25.15%
EY 14.53 11.17 4.39 5.93 8.29 8.59 9.41 33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 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