[CHHB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 69.65%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,829 265,211 274,682 292,806 253,716 231,304 211,696 15.47%
PBT 49,314 52,080 53,813 56,741 32,901 13,549 16,216 109.47%
Tax -14,202 -9,694 -11,922 -13,372 -7,143 -3,474 -1,201 416.71%
NP 35,112 42,386 41,891 43,369 25,758 10,075 15,015 75.90%
-
NP to SH 36,016 41,683 41,363 42,843 25,254 11,239 15,670 73.89%
-
Tax Rate 28.80% 18.61% 22.15% 23.57% 21.71% 25.64% 7.41% -
Total Cost 227,717 222,825 232,791 249,437 227,958 221,229 196,681 10.23%
-
Net Worth 790,296 779,657 777,742 773,608 551,465 726,893 734,045 5.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 790,296 779,657 777,742 773,608 551,465 726,893 734,045 5.03%
NOSH 275,874 276,739 276,491 275,560 275,732 272,285 275,315 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.36% 15.98% 15.25% 14.81% 10.15% 4.36% 7.09% -
ROE 4.56% 5.35% 5.32% 5.54% 4.58% 1.55% 2.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 95.27 95.83 99.35 106.26 92.02 84.95 76.89 15.31%
EPS 13.06 15.06 14.96 15.55 9.16 4.13 5.69 73.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8647 2.8173 2.8129 2.8074 2.00 2.6696 2.6662 4.89%
Adjusted Per Share Value based on latest NOSH - 275,560
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.95 86.73 89.83 95.75 82.97 75.64 69.23 15.46%
EPS 11.78 13.63 13.53 14.01 8.26 3.68 5.12 74.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5845 2.5497 2.5434 2.5299 1.8034 2.3771 2.4005 5.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.31 1.05 1.16 0.955 1.00 1.05 0.98 -
P/RPS 1.38 1.10 1.17 0.90 1.09 1.24 1.27 5.67%
P/EPS 10.03 6.97 7.75 6.14 10.92 25.44 17.22 -30.18%
EY 9.97 14.34 12.90 16.28 9.16 3.93 5.81 43.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.41 0.34 0.50 0.39 0.37 15.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 21/11/12 15/08/12 -
Price 1.51 1.04 1.17 1.07 0.82 0.94 0.96 -
P/RPS 1.58 1.09 1.18 1.01 0.89 1.11 1.25 16.85%
P/EPS 11.57 6.90 7.82 6.88 8.95 22.77 16.87 -22.17%
EY 8.65 14.48 12.79 14.53 11.17 4.39 5.93 28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.42 0.38 0.41 0.35 0.36 29.32%

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