[CHHB] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -63.54%
YoY- -111.59%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 211,696 196,744 224,287 161,389 281,272 235,128 219,448 -0.59%
PBT 16,216 25,469 29,063 -18,988 18,574 -11,277 -38,079 -
Tax -1,201 -4,560 -8,307 222 97,646 -2,129 -1,695 -5.57%
NP 15,015 20,909 20,756 -18,766 116,220 -13,406 -39,774 -
-
NP to SH 15,670 22,531 21,923 -13,783 118,952 -12,491 -34,937 -
-
Tax Rate 7.41% 17.90% 28.58% - -525.71% - - -
Total Cost 196,681 175,835 203,531 180,155 165,052 248,534 259,222 -4.49%
-
Net Worth 734,045 721,743 737,756 675,211 683,739 568,353 663,405 1.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 734,045 721,743 737,756 675,211 683,739 568,353 663,405 1.69%
NOSH 275,315 275,737 288,750 274,923 274,000 275,698 275,489 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.09% 10.63% 9.25% -11.63% 41.32% -5.70% -18.12% -
ROE 2.13% 3.12% 2.97% -2.04% 17.40% -2.20% -5.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.89 71.35 77.68 58.70 102.65 85.28 79.66 -0.58%
EPS 5.69 8.17 7.59 -5.01 43.41 -4.53 -12.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6662 2.6175 2.555 2.456 2.4954 2.0615 2.4081 1.70%
Adjusted Per Share Value based on latest NOSH - 274,923
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.57 65.58 74.77 53.80 93.76 78.38 73.15 -0.59%
EPS 5.22 7.51 7.31 -4.59 39.65 -4.16 -11.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4469 2.4059 2.4593 2.2508 2.2792 1.8946 2.2114 1.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.98 1.18 0.53 0.63 1.01 1.00 0.72 -
P/RPS 1.27 1.65 0.68 1.07 0.98 1.17 0.90 5.90%
P/EPS 17.22 14.44 6.98 -12.57 2.33 -22.07 -5.68 -
EY 5.81 6.92 14.33 -7.96 42.98 -4.53 -17.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.21 0.26 0.40 0.49 0.30 3.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 22/08/11 26/08/10 28/08/09 28/08/08 30/08/07 12/09/06 -
Price 0.96 0.95 0.57 0.68 0.89 1.15 0.60 -
P/RPS 1.25 1.33 0.73 1.16 0.87 1.35 0.75 8.87%
P/EPS 16.87 11.63 7.51 -13.56 2.05 -25.38 -4.73 -
EY 5.93 8.60 13.32 -7.37 48.78 -3.94 -21.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.22 0.28 0.36 0.56 0.25 6.25%

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