[CHHB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 124.7%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 126,017 275,165 262,829 253,716 181,840 228,595 176,339 -5.44%
PBT -9,369 51,838 49,314 32,901 22,928 26,014 2,758 -
Tax 141 -14,505 -14,202 -7,143 614 -8,037 -2,144 -
NP -9,228 37,333 35,112 25,758 23,542 17,977 614 -
-
NP to SH -8,609 37,855 36,016 25,254 23,650 19,427 4,331 -
-
Tax Rate - 27.98% 28.80% 21.71% -2.68% 30.89% 77.74% -
Total Cost 135,245 237,832 227,717 227,958 158,298 210,618 175,725 -4.26%
-
Net Worth 821,226 826,620 790,296 551,465 729,931 550,716 692,781 2.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 821,226 826,620 790,296 551,465 729,931 550,716 692,781 2.87%
NOSH 273,742 275,475 275,874 275,732 275,445 275,358 275,887 -0.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.32% 13.57% 13.36% 10.15% 12.95% 7.86% 0.35% -
ROE -1.05% 4.58% 4.56% 4.58% 3.24% 3.53% 0.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.03 99.89 95.27 92.02 66.02 83.02 63.92 -5.32%
EPS -3.14 13.74 13.06 9.16 8.59 7.06 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.0007 2.8647 2.00 2.65 2.00 2.5111 3.00%
Adjusted Per Share Value based on latest NOSH - 275,732
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.21 89.99 85.95 82.97 59.47 74.76 57.67 -5.44%
EPS -2.82 12.38 11.78 8.26 7.73 6.35 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6856 2.7032 2.5845 1.8034 2.387 1.801 2.2656 2.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 1.18 1.31 1.00 0.98 0.70 0.56 -
P/RPS 2.28 1.18 1.38 1.09 1.48 0.84 0.88 17.18%
P/EPS -33.39 8.59 10.03 10.92 11.41 9.92 35.67 -
EY -3.00 11.65 9.97 9.16 8.76 10.08 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.46 0.50 0.37 0.35 0.22 8.04%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 23/02/15 24/02/14 22/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.95 1.22 1.51 0.82 1.00 1.10 0.65 -
P/RPS 2.06 1.22 1.58 0.89 1.51 1.33 1.02 12.42%
P/EPS -30.21 8.88 11.57 8.95 11.65 15.59 41.41 -
EY -3.31 11.26 8.65 11.17 8.59 6.41 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.53 0.41 0.38 0.55 0.26 3.51%

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