[CHHB] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 253,716 181,840 228,595 176,339 243,192 249,553 213,165 2.94%
PBT 32,901 22,928 26,014 2,758 18,711 -7,604 -33,965 -
Tax -7,143 614 -8,037 -2,144 -10,106 107,412 -2,065 22.95%
NP 25,758 23,542 17,977 614 8,605 99,808 -36,030 -
-
NP to SH 25,254 23,650 19,427 4,331 13,207 100,481 -32,689 -
-
Tax Rate 21.71% -2.68% 30.89% 77.74% 54.01% - - -
Total Cost 227,958 158,298 210,618 175,725 234,587 149,745 249,195 -1.47%
-
Net Worth 551,465 729,931 550,716 692,781 685,470 551,371 630,932 -2.21%
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 551,465 729,931 550,716 692,781 685,470 551,371 630,932 -2.21%
NOSH 275,732 275,445 275,358 275,887 275,576 275,685 276,627 -0.05%
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% 39.99% -16.90% -
ROE 4.58% 3.24% 3.53% 0.63% 1.93% 18.22% -5.18% -
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 92.02 66.02 83.02 63.92 88.25 90.52 77.06 2.99%
EPS 9.16 8.59 7.06 1.57 4.79 36.45 -11.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.65 2.00 2.5111 2.4874 2.00 2.2808 -2.16%
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 81.61 69.71 2.94%
EPS 8.26 7.73 6.35 1.42 4.32 32.86 -10.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8034 2.387 1.801 2.2656 2.2416 1.8031 2.0633 -2.21%
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 1.48 0.84 0.88 0.90 1.28 0.86 4.02%
P/EPS 10.92 11.41 9.92 35.67 16.48 3.18 -5.59 -
EY 9.16 8.76 10.08 2.80 6.07 31.42 -17.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.35 0.22 0.32 0.58 0.29 9.49%
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 1.51 1.33 1.02 0.78 1.24 0.92 -0.55%
P/EPS 8.95 11.65 15.59 41.41 14.40 3.07 -6.01 -
EY 11.17 8.59 6.41 2.42 6.95 32.54 -16.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.55 0.26 0.28 0.56 0.31 4.76%

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