[CHHB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.58%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 643,364 396,656 342,681 341,424 302,164 272,552 347,471 50.84%
PBT 170,686 19,808 24,312 -4,345 -19,076 -24,592 -128,081 -
Tax -42,356 -14,396 -11,872 -9,050 -8,592 -4,492 -15,087 99.13%
NP 128,330 5,412 12,440 -13,396 -27,668 -29,084 -143,168 -
-
NP to SH 128,330 5,412 11,671 -13,396 -27,668 -29,084 -143,168 -
-
Tax Rate 24.82% 72.68% 48.83% - - - - -
Total Cost 515,034 391,244 330,241 354,820 329,832 301,636 490,639 3.29%
-
Net Worth 683,838 651,648 648,189 651,398 647,607 652,737 691,886 -0.77%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 683,838 651,648 648,189 651,398 647,607 652,737 691,886 -0.77%
NOSH 275,741 276,122 275,825 276,016 275,577 275,416 275,652 0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.95% 1.36% 3.63% -3.92% -9.16% -10.67% -41.20% -
ROE 18.77% 0.83% 1.80% -2.06% -4.27% -4.46% -20.69% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 233.32 143.65 124.24 123.70 109.65 98.96 126.05 50.81%
EPS 46.54 1.96 4.51 -4.85 -10.04 -10.56 -51.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.36 2.35 2.36 2.35 2.37 2.51 -0.79%
Adjusted Per Share Value based on latest NOSH - 276,423
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 210.39 129.72 112.06 111.65 98.81 89.13 113.63 50.84%
EPS 41.97 1.77 3.82 -4.38 -9.05 -9.51 -46.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2363 2.131 2.1197 2.1302 2.1178 2.1346 2.2626 -0.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.31 1.79 1.20 1.11 0.94 0.85 1.04 -
P/RPS 0.56 1.25 0.97 0.90 0.86 0.86 0.83 -23.09%
P/EPS 2.81 91.33 28.36 -22.87 -9.36 -8.05 -2.00 -
EY 35.53 1.09 3.53 -4.37 -10.68 -12.42 -49.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 0.51 0.47 0.40 0.36 0.41 18.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 27/02/04 28/11/03 29/08/03 27/05/03 28/02/03 -
Price 1.17 1.45 1.66 1.06 1.13 0.92 0.90 -
P/RPS 0.50 1.01 1.34 0.86 1.03 0.93 0.71 -20.86%
P/EPS 2.51 73.98 39.23 -21.84 -11.25 -8.71 -1.73 -
EY 39.78 1.35 2.55 -4.58 -8.88 -11.48 -57.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.71 0.45 0.48 0.39 0.36 19.47%

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