[CHHB] YoY Annual (Unaudited) 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
YoY- -74.16%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 253,716 181,840 228,595 176,339 243,191 219,780 213,165 2.94%
PBT 32,900 22,928 26,014 2,758 18,710 -12,648 -33,965 -
Tax -7,143 614 -8,038 -2,144 -10,106 112,456 -2,065 22.95%
NP 25,757 23,542 17,976 614 8,604 99,808 -36,030 -
-
NP to SH 25,253 23,650 19,570 3,413 13,206 100,481 -32,689 -
-
Tax Rate 21.71% -2.68% 30.90% 77.74% 54.01% - - -
Total Cost 227,959 158,298 210,619 175,725 234,587 119,972 249,195 -1.47%
-
Net Worth 755,290 730,706 708,935 690,125 685,692 669,374 568,280 4.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 755,290 730,706 708,935 690,125 685,692 669,374 568,280 4.85%
NOSH 275,764 275,717 275,539 274,786 275,821 275,701 275,810 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.15% 12.95% 7.86% 0.35% 3.54% 45.41% -16.90% -
ROE 3.34% 3.24% 2.76% 0.49% 1.93% 15.01% -5.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.00 65.95 82.96 64.17 88.17 79.72 77.29 2.94%
EPS 9.16 8.58 7.10 1.24 4.79 36.45 -11.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7389 2.6502 2.5729 2.5115 2.486 2.4279 2.0604 4.85%
Adjusted Per Share Value based on latest NOSH - 275,887
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.97 59.47 74.76 57.67 79.53 71.87 69.71 2.94%
EPS 8.26 7.73 6.40 1.12 4.32 32.86 -10.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.3896 2.3184 2.2569 2.2424 2.189 1.8584 4.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.00 0.98 0.70 0.56 0.79 1.16 0.66 -
P/RPS 1.09 1.49 0.84 0.87 0.90 1.46 0.85 4.22%
P/EPS 10.92 11.43 9.86 45.09 16.50 3.18 -5.57 -
EY 9.16 8.75 10.15 2.22 6.06 31.42 -17.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.27 0.22 0.32 0.48 0.32 2.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 25/02/11 25/02/10 25/02/09 29/02/08 28/02/07 -
Price 0.82 1.00 1.10 0.65 0.69 1.12 0.71 -
P/RPS 0.89 1.52 1.33 1.01 0.78 1.40 0.92 -0.55%
P/EPS 8.95 11.66 15.49 52.33 14.41 3.07 -5.99 -
EY 11.17 8.58 6.46 1.91 6.94 32.54 -16.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.43 0.26 0.28 0.46 0.34 -2.06%

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