[CHHB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 187.12%
YoY- 108.15%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 548,841 643,364 396,656 342,681 341,424 302,164 272,552 59.26%
PBT 54,922 170,686 19,808 24,312 -4,345 -19,076 -24,592 -
Tax -19,506 -42,356 -14,396 -11,872 -9,050 -8,592 -4,492 165.45%
NP 35,416 128,330 5,412 12,440 -13,396 -27,668 -29,084 -
-
NP to SH 35,416 128,330 5,412 11,671 -13,396 -27,668 -29,084 -
-
Tax Rate 35.52% 24.82% 72.68% 48.83% - - - -
Total Cost 513,425 515,034 391,244 330,241 354,820 329,832 301,636 42.42%
-
Net Worth 692,322 683,838 651,648 648,189 651,398 647,607 652,737 3.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 692,322 683,838 651,648 648,189 651,398 647,607 652,737 3.99%
NOSH 275,825 275,741 276,122 275,825 276,016 275,577 275,416 0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.45% 19.95% 1.36% 3.63% -3.92% -9.16% -10.67% -
ROE 5.12% 18.77% 0.83% 1.80% -2.06% -4.27% -4.46% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 198.98 233.32 143.65 124.24 123.70 109.65 98.96 59.10%
EPS 12.84 46.54 1.96 4.51 -4.85 -10.04 -10.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.48 2.36 2.35 2.36 2.35 2.37 3.88%
Adjusted Per Share Value based on latest NOSH - 275,564
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 179.48 210.39 129.72 112.06 111.65 98.81 89.13 59.26%
EPS 11.58 41.97 1.77 3.82 -4.38 -9.05 -9.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2641 2.2363 2.131 2.1197 2.1302 2.1178 2.1346 3.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.54 1.31 1.79 1.20 1.11 0.94 0.85 -
P/RPS 0.77 0.56 1.25 0.97 0.90 0.86 0.86 -7.08%
P/EPS 11.99 2.81 91.33 28.36 -22.87 -9.36 -8.05 -
EY 8.34 35.53 1.09 3.53 -4.37 -10.68 -12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.76 0.51 0.47 0.40 0.36 41.99%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 24/08/04 25/05/04 27/02/04 28/11/03 29/08/03 27/05/03 -
Price 1.28 1.17 1.45 1.66 1.06 1.13 0.92 -
P/RPS 0.64 0.50 1.01 1.34 0.86 1.03 0.93 -22.00%
P/EPS 9.97 2.51 73.98 39.23 -21.84 -11.25 -8.71 -
EY 10.03 39.78 1.35 2.55 -4.58 -8.88 -11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.61 0.71 0.45 0.48 0.39 19.52%

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