[CHHB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.32%
YoY- 366.28%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 79,143 262,829 186,443 137,158 85,802 253,716 174,948 -41.09%
PBT 25,694 49,314 29,678 28,560 26,185 32,900 10,498 81.71%
Tax -6,743 -14,202 -8,817 -8,743 -7,830 -7,143 -6,266 5.01%
NP 18,951 35,112 20,861 19,817 18,355 25,757 4,232 171.92%
-
NP to SH 19,223 36,016 21,780 20,507 18,931 25,253 5,350 134.77%
-
Tax Rate 26.24% 28.80% 29.71% 30.61% 29.90% 21.71% 59.69% -
Total Cost 60,192 227,717 165,582 117,341 67,447 227,959 170,716 -50.12%
-
Net Worth 809,489 790,179 776,718 775,324 773,608 755,290 736,204 6.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 809,489 790,179 776,718 775,324 773,608 755,290 736,204 6.53%
NOSH 275,796 275,765 275,696 275,631 275,560 275,764 275,773 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.95% 13.36% 11.19% 14.45% 21.39% 10.15% 2.42% -
ROE 2.37% 4.56% 2.80% 2.64% 2.45% 3.34% 0.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.70 95.31 67.63 49.76 31.14 92.00 63.44 -41.09%
EPS 6.97 13.06 7.90 7.44 6.87 9.16 1.94 134.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9351 2.8654 2.8173 2.8129 2.8074 2.7389 2.6696 6.53%
Adjusted Per Share Value based on latest NOSH - 276,491
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.88 85.95 60.97 44.85 28.06 82.97 57.21 -41.09%
EPS 6.29 11.78 7.12 6.71 6.19 8.26 1.75 134.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6472 2.5841 2.54 2.5355 2.5299 2.47 2.4076 6.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.31 1.05 1.16 0.955 1.00 1.05 -
P/RPS 5.16 1.37 1.55 2.33 3.07 1.09 1.66 113.13%
P/EPS 21.23 10.03 13.29 15.59 13.90 10.92 54.12 -46.44%
EY 4.71 9.97 7.52 6.41 7.19 9.16 1.85 86.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.37 0.41 0.34 0.37 0.39 18.03%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 21/11/12 -
Price 1.47 1.51 1.04 1.17 1.07 0.82 0.94 -
P/RPS 5.12 1.58 1.54 2.35 3.44 0.89 1.48 128.91%
P/EPS 21.09 11.56 13.16 15.73 15.57 8.95 48.45 -42.59%
EY 4.74 8.65 7.60 6.36 6.42 11.17 2.06 74.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.37 0.42 0.38 0.30 0.35 26.87%

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