[CHHB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 109.83%
YoY- 108.11%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 498,244 513,281 373,707 342,681 379,548 333,456 332,493 30.85%
PBT 68,763 119,193 35,412 24,312 -103,417 -124,092 -125,051 -
Tax -19,714 -28,754 -14,348 -11,872 -14,741 -12,946 -14,226 24.22%
NP 49,049 90,439 21,064 12,440 -118,158 -137,038 -139,277 -
-
NP to SH 48,226 89,616 20,241 11,617 -118,158 -137,038 -139,277 -
-
Tax Rate 28.67% 24.12% 40.52% 48.83% - - - -
Total Cost 449,195 422,842 352,643 330,241 497,706 470,494 471,770 -3.20%
-
Net Worth 691,961 683,818 651,648 551,128 652,359 648,027 652,737 3.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 691,961 683,818 651,648 551,128 652,359 648,027 652,737 3.95%
NOSH 275,681 275,733 276,122 275,564 276,423 275,756 275,416 0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.84% 17.62% 5.64% 3.63% -31.13% -41.10% -41.89% -
ROE 6.97% 13.11% 3.11% 2.11% -18.11% -21.15% -21.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 180.73 186.15 135.34 124.36 137.31 120.92 120.72 30.77%
EPS 17.49 32.50 7.33 4.22 -42.75 -49.70 -50.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.48 2.36 2.00 2.36 2.35 2.37 3.88%
Adjusted Per Share Value based on latest NOSH - 275,564
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 162.94 167.85 122.21 112.06 124.12 109.05 108.73 30.85%
EPS 15.77 29.31 6.62 3.80 -38.64 -44.81 -45.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2629 2.2362 2.131 1.8023 2.1334 2.1192 2.1346 3.95%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.54 1.31 1.79 1.20 1.11 0.94 0.85 -
P/RPS 0.85 0.70 1.32 0.96 0.81 0.78 0.70 13.77%
P/EPS 8.80 4.03 24.42 28.46 -2.60 -1.89 -1.68 -
EY 11.36 24.81 4.10 3.51 -38.51 -52.87 -59.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.76 0.60 0.47 0.40 0.36 41.99%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 24/08/04 25/05/04 27/02/04 28/11/03 29/08/03 27/05/03 -
Price 1.28 1.17 1.45 1.66 1.06 1.13 0.92 -
P/RPS 0.71 0.63 1.07 1.33 0.77 0.93 0.76 -4.42%
P/EPS 7.32 3.60 19.78 39.38 -2.48 -2.27 -1.82 -
EY 13.67 27.78 5.06 2.54 -40.33 -43.98 -54.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.61 0.83 0.45 0.48 0.39 19.52%

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