[CHHB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 65.36%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 188,186 140,894 79,143 262,829 186,443 137,158 85,802 68.72%
PBT 33,580 34,346 25,694 49,314 29,678 28,560 26,185 18.01%
Tax -13,367 -9,063 -6,743 -14,202 -8,817 -8,743 -7,830 42.79%
NP 20,213 25,283 18,951 35,112 20,861 19,817 18,355 6.63%
-
NP to SH 22,555 26,460 19,223 36,016 21,780 20,507 18,931 12.37%
-
Tax Rate 39.81% 26.39% 26.24% 28.80% 29.71% 30.61% 29.90% -
Total Cost 167,973 115,611 60,192 227,717 165,582 117,341 67,447 83.62%
-
Net Worth 812,779 816,401 809,489 790,179 776,718 775,324 773,608 3.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 812,779 816,401 809,489 790,179 776,718 775,324 773,608 3.34%
NOSH 275,733 275,624 275,796 275,765 275,696 275,631 275,560 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.74% 17.94% 23.95% 13.36% 11.19% 14.45% 21.39% -
ROE 2.78% 3.24% 2.37% 4.56% 2.80% 2.64% 2.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 68.25 51.12 28.70 95.31 67.63 49.76 31.14 68.64%
EPS 8.18 9.60 6.97 13.06 7.90 7.44 6.87 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9477 2.962 2.9351 2.8654 2.8173 2.8129 2.8074 3.30%
Adjusted Per Share Value based on latest NOSH - 275,874
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.54 46.08 25.88 85.95 60.97 44.85 28.06 68.72%
EPS 7.38 8.65 6.29 11.78 7.12 6.71 6.19 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.658 2.6698 2.6472 2.5841 2.54 2.5355 2.5299 3.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.49 1.48 1.31 1.05 1.16 0.955 -
P/RPS 2.12 2.91 5.16 1.37 1.55 2.33 3.07 -21.85%
P/EPS 17.73 15.52 21.23 10.03 13.29 15.59 13.90 17.59%
EY 5.64 6.44 4.71 9.97 7.52 6.41 7.19 -14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.50 0.46 0.37 0.41 0.34 27.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 22/05/14 24/02/14 19/11/13 21/08/13 30/05/13 -
Price 1.36 1.57 1.47 1.51 1.04 1.17 1.07 -
P/RPS 1.99 3.07 5.12 1.58 1.54 2.35 3.44 -30.54%
P/EPS 16.63 16.35 21.09 11.56 13.16 15.73 15.57 4.48%
EY 6.01 6.11 4.74 8.65 7.60 6.36 6.42 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.50 0.53 0.37 0.42 0.38 13.57%

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