[CHHB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -29.19%
YoY- 307.1%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 281,788 316,572 262,829 248,590 274,316 343,208 253,716 7.26%
PBT 68,692 102,776 49,314 39,570 57,120 104,740 32,900 63.57%
Tax -18,126 -26,972 -14,202 -11,756 -17,486 -31,320 -7,143 86.36%
NP 50,566 75,804 35,112 27,814 39,634 73,420 25,757 56.98%
-
NP to SH 52,920 76,892 36,016 29,040 41,014 75,724 25,253 63.98%
-
Tax Rate 26.39% 26.24% 28.80% 29.71% 30.61% 29.90% 21.71% -
Total Cost 231,222 240,768 227,717 220,776 234,682 269,788 227,959 0.95%
-
Net Worth 816,401 809,489 790,179 776,718 775,324 773,608 755,290 5.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 816,401 809,489 790,179 776,718 775,324 773,608 755,290 5.33%
NOSH 275,624 275,796 275,765 275,696 275,631 275,560 275,764 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.94% 23.95% 13.36% 11.19% 14.45% 21.39% 10.15% -
ROE 6.48% 9.50% 4.56% 3.74% 5.29% 9.79% 3.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.24 114.78 95.31 90.17 99.52 124.55 92.00 7.30%
EPS 19.20 27.88 13.06 10.53 14.88 27.48 9.16 64.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.962 2.9351 2.8654 2.8173 2.8129 2.8074 2.7389 5.37%
Adjusted Per Share Value based on latest NOSH - 276,739
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.15 103.53 85.95 81.29 89.71 112.24 82.97 7.26%
EPS 17.31 25.15 11.78 9.50 13.41 24.76 8.26 63.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6698 2.6472 2.5841 2.54 2.5355 2.5299 2.47 5.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.49 1.48 1.31 1.05 1.16 0.955 1.00 -
P/RPS 1.46 1.29 1.37 1.16 1.17 0.77 1.09 21.57%
P/EPS 7.76 5.31 10.03 9.97 7.80 3.48 10.92 -20.41%
EY 12.89 18.84 9.97 10.03 12.83 28.77 9.16 25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.46 0.37 0.41 0.34 0.37 22.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 22/05/14 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 -
Price 1.57 1.47 1.51 1.04 1.17 1.07 0.82 -
P/RPS 1.54 1.28 1.58 1.15 1.18 0.86 0.89 44.27%
P/EPS 8.18 5.27 11.56 9.87 7.86 3.89 8.95 -5.83%
EY 12.23 18.97 8.65 10.13 12.72 25.68 11.17 6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.53 0.37 0.42 0.38 0.30 46.29%

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