[CHHB] QoQ TTM 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- 0.77%
YoY- 270.88%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 266,565 256,170 262,829 265,211 274,682 292,806 253,716 3.35%
PBT 55,100 48,823 49,314 52,080 53,813 56,741 32,901 41.15%
Tax -14,522 -13,115 -14,202 -9,694 -11,922 -13,372 -7,143 60.69%
NP 40,578 35,708 35,112 42,386 41,891 43,369 25,758 35.50%
-
NP to SH 41,969 36,308 36,016 41,683 41,363 42,843 25,254 40.43%
-
Tax Rate 26.36% 26.86% 28.80% 18.61% 22.15% 23.57% 21.71% -
Total Cost 225,987 220,462 227,717 222,825 232,791 249,437 227,958 -0.57%
-
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 15.22% 13.94% 13.36% 15.98% 15.25% 14.81% 10.15% -
ROE 5.15% 4.49% 4.56% 5.35% 5.32% 5.54% 4.58% -
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 96.87 92.88 95.27 95.83 99.35 106.26 92.02 3.49%
EPS 15.25 13.16 13.06 15.06 14.96 15.55 9.16 40.60%
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 87.17 83.77 85.95 86.73 89.83 95.75 82.97 3.35%
EPS 13.72 11.87 11.78 13.63 13.53 14.01 8.26 40.38%
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 1.54 1.59 1.38 1.10 1.17 0.90 1.09 25.99%
P/EPS 9.77 11.24 10.03 6.97 7.75 6.14 10.92 -7.16%
EY 10.24 8.90 9.97 14.34 12.90 16.28 9.16 7.73%
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 1.62 1.58 1.58 1.09 1.18 1.01 0.89 49.24%
P/EPS 10.29 11.17 11.57 6.90 7.82 6.88 8.95 9.77%
EY 9.71 8.96 8.65 14.48 12.79 14.53 11.17 -8.93%
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