[CHHB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.03%
YoY- 1310.66%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,829 186,443 137,158 85,802 253,716 174,948 116,192 72.06%
PBT 49,314 29,678 28,560 26,185 32,900 10,498 7,648 245.25%
Tax -14,202 -8,817 -8,743 -7,830 -7,143 -6,266 -3,964 133.59%
NP 35,112 20,861 19,817 18,355 25,757 4,232 3,684 347.68%
-
NP to SH 36,016 21,780 20,507 18,931 25,253 5,350 4,398 304.72%
-
Tax Rate 28.80% 29.71% 30.61% 29.90% 21.71% 59.69% 51.83% -
Total Cost 227,717 165,582 117,341 67,447 227,959 170,716 112,508 59.80%
-
Net Worth 790,179 776,718 775,324 773,608 755,290 736,204 732,871 5.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 790,179 776,718 775,324 773,608 755,290 736,204 732,871 5.13%
NOSH 275,765 275,696 275,631 275,560 275,764 275,773 274,874 0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.36% 11.19% 14.45% 21.39% 10.15% 2.42% 3.17% -
ROE 4.56% 2.80% 2.64% 2.45% 3.34% 0.73% 0.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 95.31 67.63 49.76 31.14 92.00 63.44 42.27 71.69%
EPS 13.06 7.90 7.44 6.87 9.16 1.94 1.60 303.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8654 2.8173 2.8129 2.8074 2.7389 2.6696 2.6662 4.90%
Adjusted Per Share Value based on latest NOSH - 275,560
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.95 60.97 44.85 28.06 82.97 57.21 38.00 72.05%
EPS 11.78 7.12 6.71 6.19 8.26 1.75 1.44 304.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5841 2.54 2.5355 2.5299 2.47 2.4076 2.3967 5.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.31 1.05 1.16 0.955 1.00 1.05 0.98 -
P/RPS 1.37 1.55 2.33 3.07 1.09 1.66 2.32 -29.54%
P/EPS 10.03 13.29 15.59 13.90 10.92 54.12 61.25 -69.96%
EY 9.97 7.52 6.41 7.19 9.16 1.85 1.63 233.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.41 0.34 0.37 0.39 0.37 15.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 21/11/12 15/08/12 -
Price 1.51 1.04 1.17 1.07 0.82 0.94 0.96 -
P/RPS 1.58 1.54 2.35 3.44 0.89 1.48 2.27 -21.40%
P/EPS 11.56 13.16 15.73 15.57 8.95 48.45 60.00 -66.54%
EY 8.65 7.60 6.36 6.42 11.17 2.06 1.67 198.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.42 0.38 0.30 0.35 0.36 29.32%

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