[CHHB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -43.58%
YoY- 21.62%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 65,126 57,834 75,638 66,159 95,579 188,186 186,443 -16.07%
PBT -15,501 114,248 1,795 -19,033 -23,205 33,580 29,678 -
Tax 550 6,762 -1,739 835 -647 -13,367 -8,817 -
NP -14,951 121,010 56 -18,198 -23,852 20,213 20,861 -
-
NP to SH -15,186 121,779 593 -16,632 -21,219 22,555 21,780 -
-
Tax Rate - -5.92% 96.88% - - 39.81% 29.71% -
Total Cost 80,077 -63,176 75,582 84,357 119,431 167,973 165,582 -11.39%
-
Net Worth 841,024 895,161 777,586 808,745 802,794 812,779 776,718 1.33%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 841,024 895,161 777,586 808,745 802,794 812,779 776,718 1.33%
NOSH 275,707 275,707 275,707 275,707 273,440 275,733 275,696 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -22.96% 209.24% 0.07% -27.51% -24.96% 10.74% 11.19% -
ROE -1.81% 13.60% 0.08% -2.06% -2.64% 2.78% 2.80% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.81 21.14 27.65 24.18 34.95 68.25 67.63 -15.96%
EPS -5.55 44.52 0.22 -6.08 -7.76 8.18 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0744 3.2723 2.8425 2.9564 2.9359 2.9477 2.8173 1.46%
Adjusted Per Share Value based on latest NOSH - 275,707
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.71 19.28 25.21 22.05 31.86 62.73 62.15 -16.07%
EPS -5.06 40.59 0.20 -5.54 -7.07 7.52 7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8035 2.984 2.5921 2.6959 2.6761 2.7094 2.5892 1.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.33 1.40 1.35 1.06 0.96 1.45 1.05 -
P/RPS 5.59 6.62 4.88 4.38 2.75 2.12 1.55 23.82%
P/EPS -23.96 3.14 622.77 -17.43 -12.37 17.73 13.29 -
EY -4.17 31.80 0.16 -5.74 -8.08 5.64 7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.47 0.36 0.33 0.49 0.37 2.53%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 23/11/17 25/11/16 19/11/15 20/11/14 19/11/13 -
Price 1.23 1.30 1.31 1.14 1.06 1.36 1.04 -
P/RPS 5.17 6.15 4.74 4.71 3.03 1.99 1.54 22.35%
P/EPS -22.16 2.92 604.32 -18.75 -13.66 16.63 13.16 -
EY -4.51 34.24 0.17 -5.33 -7.32 6.01 7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.46 0.39 0.36 0.46 0.37 1.30%

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