[CHHB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 131.39%
YoY- -67.21%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 226,040 224,287 209,560 176,339 158,915 161,389 184,722 14.39%
PBT 30,374 29,063 21,514 2,758 -20,113 -18,988 -10,491 -
Tax -7,965 -8,307 -6,487 -2,144 -232 222 -2,116 141.78%
NP 22,409 20,756 15,027 614 -20,345 -18,766 -12,607 -
-
NP to SH 22,174 21,923 18,118 4,331 -13,798 -13,783 -8,428 -
-
Tax Rate 26.22% 28.58% 30.15% 77.74% - - - -
Total Cost 203,631 203,531 194,533 175,725 179,260 180,155 197,329 2.11%
-
Net Worth 570,769 737,756 704,251 692,781 675,207 675,211 680,929 -11.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 570,769 737,756 704,251 692,781 675,207 675,211 680,929 -11.08%
NOSH 285,384 288,750 275,701 275,887 274,999 274,923 275,813 2.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.91% 9.25% 7.17% 0.35% -12.80% -11.63% -6.82% -
ROE 3.88% 2.97% 2.57% 0.63% -2.04% -2.04% -1.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.21 77.68 76.01 63.92 57.79 58.70 66.97 11.82%
EPS 7.77 7.59 6.57 1.57 -5.02 -5.01 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.555 2.5544 2.5111 2.4553 2.456 2.4688 -13.08%
Adjusted Per Share Value based on latest NOSH - 275,887
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.92 73.35 68.53 57.67 51.97 52.78 60.41 14.38%
EPS 7.25 7.17 5.93 1.42 -4.51 -4.51 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8665 2.4126 2.3031 2.2656 2.2081 2.2081 2.2268 -11.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.57 0.53 0.67 0.56 0.67 0.63 0.52 -
P/RPS 0.72 0.68 0.88 0.88 1.16 1.07 0.78 -5.19%
P/EPS 7.34 6.98 10.20 35.67 -13.35 -12.57 -17.02 -
EY 13.63 14.33 9.81 2.80 -7.49 -7.96 -5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.21 0.26 0.22 0.27 0.26 0.21 23.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.65 0.57 0.55 0.65 0.58 0.68 0.78 -
P/RPS 0.82 0.73 0.72 1.02 1.00 1.16 1.16 -20.62%
P/EPS 8.37 7.51 8.37 41.41 -11.56 -13.56 -25.53 -
EY 11.95 13.32 11.95 2.42 -8.65 -7.37 -3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.22 0.26 0.24 0.28 0.32 2.07%

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