[CHHB] QoQ TTM 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- -28.28%
YoY- -58.41%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 274,682 292,806 253,716 231,304 211,696 187,093 181,840 31.68%
PBT 53,813 56,741 32,901 13,549 16,216 22,343 22,928 76.70%
Tax -11,922 -13,372 -7,143 -3,474 -1,201 99 614 -
NP 41,891 43,369 25,758 10,075 15,015 22,442 23,542 46.89%
-
NP to SH 41,363 42,843 25,254 11,239 15,670 22,706 23,650 45.21%
-
Tax Rate 22.15% 23.57% 21.71% 25.64% 7.41% -0.44% -2.68% -
Total Cost 232,791 249,437 227,958 221,229 196,681 164,651 158,298 29.34%
-
Net Worth 777,742 773,608 551,465 726,893 734,045 727,172 729,931 4.32%
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 777,742 773,608 551,465 726,893 734,045 727,172 729,931 4.32%
NOSH 276,491 275,560 275,732 272,285 275,315 273,877 275,445 0.25%
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 15.25% 14.81% 10.15% 4.36% 7.09% 12.00% 12.95% -
ROE 5.32% 5.54% 4.58% 1.55% 2.13% 3.12% 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 99.35 106.26 92.02 84.95 76.89 68.31 66.02 31.35%
EPS 14.96 15.55 9.16 4.13 5.69 8.29 8.59 44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8129 2.8074 2.00 2.6696 2.6662 2.6551 2.65 4.06%
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 91.56 97.61 84.58 77.10 70.57 62.37 60.62 31.67%
EPS 13.79 14.28 8.42 3.75 5.22 7.57 7.88 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5926 2.5788 1.8383 2.4231 2.4469 2.424 2.4332 4.32%
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 1.17 0.90 1.09 1.24 1.27 1.36 1.48 -14.51%
P/EPS 7.75 6.14 10.92 25.44 17.22 11.22 11.41 -22.74%
EY 12.90 16.28 9.16 3.93 5.81 8.91 8.76 29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.50 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 1.18 1.01 0.89 1.11 1.25 1.46 1.51 -15.17%
P/EPS 7.82 6.88 8.95 22.77 16.87 12.06 11.65 -23.35%
EY 12.79 14.53 11.17 4.39 5.93 8.29 8.59 30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.41 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