[CHHB] QoQ 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- -19.23%
YoY- 33.58%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
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 61,751 79,143 76,386 49,285 51,356 85,802 78,768 -15.01%
PBT 8,652 25,694 19,636 1,118 2,375 26,185 22,402 -47.05%
Tax -2,320 -6,743 -5,385 -74 -913 -7,830 -877 91.61%
NP 6,332 18,951 14,251 1,044 1,462 18,355 21,525 -55.86%
-
NP to SH 7,237 19,223 14,236 1,273 1,576 18,931 19,903 -49.15%
-
Tax Rate 26.81% 26.24% 27.42% 6.62% 38.44% 29.90% 3.91% -
Total Cost 55,419 60,192 62,135 48,241 49,894 67,447 57,243 -2.14%
-
Net Worth 815,056 809,489 790,296 779,657 777,742 773,608 551,465 29.84%
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 815,056 809,489 790,296 779,657 777,742 773,608 551,465 29.84%
NOSH 275,171 275,796 275,874 276,739 276,491 275,560 275,732 -0.13%
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 10.25% 23.95% 18.66% 2.12% 2.85% 21.39% 27.33% -
ROE 0.89% 2.37% 1.80% 0.16% 0.20% 2.45% 3.61% -
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 22.44 28.70 27.69 17.81 18.57 31.14 28.57 -14.90%
EPS 2.63 6.97 5.16 0.46 0.57 6.87 7.22 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.962 2.9351 2.8647 2.8173 2.8129 2.8074 2.00 30.02%
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 20.19 25.88 24.98 16.12 16.79 28.06 25.76 -15.02%
EPS 2.37 6.29 4.66 0.42 0.52 6.19 6.51 -49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6654 2.6472 2.5845 2.5497 2.5434 2.5299 1.8034 29.84%
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 6.64 5.16 4.73 5.90 6.25 3.07 3.50 53.42%
P/EPS 56.65 21.23 25.39 228.26 203.51 13.90 13.85 156.42%
EY 1.77 4.71 3.94 0.44 0.49 7.19 7.22 -60.93%
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 0.50 0.00%
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 7.00 5.12 5.45 5.84 6.30 3.44 2.87 81.49%
P/EPS 59.70 21.09 29.26 226.09 205.26 15.57 11.36 203.19%
EY 1.68 4.74 3.42 0.44 0.49 6.42 8.80 -66.94%
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 0.41 18.72%

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