[CHHB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock

[CHHB] COUNTRY HEIGHTS HOLDINGS BHD

Announcement Date

25-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 74.24%

YoY- 114.53%

Quarter Report

CHHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	485,829	498,244	513,281	373,707	342,681	379,548	333,456	28.37%
YoY %	-2.49%	-2.93%	37.35%	9.05%	-9.71%	13.82%	-	-
Horiz. %	145.70%	149.42%	153.93%	112.07%	102.77%	113.82%	100.00%	-
PBT	19,670	68,763	119,193	35,412	24,312	-103,417	-124,092	-
YoY %	-71.39%	-42.31%	236.59%	45.66%	123.51%	16.66%	-	-
Horiz. %	-15.85%	-55.41%	-96.05%	-28.54%	-19.59%	83.34%	100.00%	-
Tax	-8,797	-19,714	-28,754	-14,348	-11,872	-14,741	-12,946	-22.61%
YoY %	55.38%	31.44%	-100.40%	-20.86%	19.46%	-13.87%	-	-
Horiz. %	67.95%	152.28%	222.11%	110.83%	91.70%	113.87%	100.00%	-
NP	10,873	49,049	90,439	21,064	12,440	-118,158	-137,038	-
YoY %	-77.83%	-45.77%	329.35%	69.32%	110.53%	13.78%	-	-
Horiz. %	-7.93%	-35.79%	-66.00%	-15.37%	-9.08%	86.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,873	48,226	89,616	20,241	11,617	-118,158	-137,038	-
YoY %	-77.45%	-46.19%	342.74%	74.24%	109.83%	13.78%	-	-
Horiz. %	-7.93%	-35.19%	-65.39%	-14.77%	-8.48%	86.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.72%	28.67%	24.12%	40.52%	48.83%	-	-	-
YoY %	55.98%	18.86%	-40.47%	-17.02%	0.00%	-	-	-
Horiz. %	91.58%	58.71%	49.40%	82.98%	100.00%	-	-	-
Total Cost	474,956	449,195	422,842	352,643	330,241	497,706	470,494	0.62%
YoY %	5.73%	6.23%	19.91%	6.78%	-33.65%	5.78%	-	-
Horiz. %	100.95%	95.47%	89.87%	74.95%	70.19%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	797,705	691,961	683,818	651,648	551,128	652,359	648,027	14.78%
YoY %	15.28%	1.19%	4.94%	18.24%	-15.52%	0.67%	-	-
Horiz. %	123.10%	106.78%	105.52%	100.56%	85.05%	100.67%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	797,705	691,961	683,818	651,648	551,128	652,359	648,027	14.78%
YoY %	15.28%	1.19%	4.94%	18.24%	-15.52%	0.67%	-	-
Horiz. %	123.10%	106.78%	105.52%	100.56%	85.05%	100.67%	100.00%	-
NOSH	321,655	275,681	275,733	276,122	275,564	276,423	275,756	10.75%
YoY %	16.68%	-0.02%	-0.14%	0.20%	-0.31%	0.24%	-	-
Horiz. %	116.64%	99.97%	99.99%	100.13%	99.93%	100.24%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	2.24%	9.84%	17.62%	5.64%	3.63%	-31.13%	-41.10%	-
YoY %	-77.24%	-44.15%	212.41%	55.37%	111.66%	24.26%	-	-
Horiz. %	-5.45%	-23.94%	-42.87%	-13.72%	-8.83%	75.74%	100.00%	-
ROE	1.36%	6.97%	13.11%	3.11%	2.11%	-18.11%	-21.15%	-
YoY %	-80.49%	-46.83%	321.54%	47.39%	111.65%	14.37%	-	-
Horiz. %	-6.43%	-32.96%	-61.99%	-14.70%	-9.98%	85.63%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	151.04	180.73	186.15	135.34	124.36	137.31	120.92	15.90%
YoY %	-16.43%	-2.91%	37.54%	8.83%	-9.43%	13.55%	-	-
Horiz. %	124.91%	149.46%	153.94%	111.93%	102.84%	113.55%	100.00%	-
EPS	3.38	17.49	32.50	7.33	4.22	-42.75	-49.70	-
YoY %	-80.67%	-46.18%	343.38%	73.70%	109.87%	13.98%	-	-
Horiz. %	-6.80%	-35.19%	-65.39%	-14.75%	-8.49%	86.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.48	2.51	2.48	2.36	2.00	2.36	2.35	3.63%
YoY %	-1.20%	1.21%	5.08%	18.00%	-15.25%	0.43%	-	-
Horiz. %	105.53%	106.81%	105.53%	100.43%	85.11%	100.43%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 276,122
RPS	158.88	162.94	167.85	122.21	112.06	124.12	109.05	28.37%
YoY %	-2.49%	-2.93%	37.35%	9.06%	-9.72%	13.82%	-	-
Horiz. %	145.69%	149.42%	153.92%	112.07%	102.76%	113.82%	100.00%	-
EPS	3.56	15.77	29.31	6.62	3.80	-38.64	-44.81	-
YoY %	-77.43%	-46.20%	342.75%	74.21%	109.83%	13.77%	-	-
Horiz. %	-7.94%	-35.19%	-65.41%	-14.77%	-8.48%	86.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6087	2.2629	2.2362	2.131	1.8023	2.1334	2.1192	14.78%
YoY %	15.28%	1.19%	4.94%	18.24%	-15.52%	0.67%	-	-
Horiz. %	123.10%	106.78%	105.52%	100.56%	85.05%	100.67%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	1.21	1.54	1.31	1.79	1.20	1.11	0.94	-
P/RPS	0.80	0.85	0.70	1.32	0.96	0.81	0.78	1.69%
YoY %	-5.88%	21.43%	-46.97%	37.50%	18.52%	3.85%	-	-
Horiz. %	102.56%	108.97%	89.74%	169.23%	123.08%	103.85%	100.00%	-
P/EPS	35.80	8.80	4.03	24.42	28.46	-2.60	-1.89	-
YoY %	306.82%	118.36%	-83.50%	-14.20%	1,194.62%	-37.57%	-	-
Horiz. %	-1,894.18%	-465.61%	-213.23%	-1,292.06%	-1,505.82%	137.57%	100.00%	-
EY	2.79	11.36	24.81	4.10	3.51	-38.51	-52.87	-
YoY %	-75.44%	-54.21%	505.12%	16.81%	109.11%	27.16%	-	-
Horiz. %	-5.28%	-21.49%	-46.93%	-7.75%	-6.64%	72.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.61	0.53	0.76	0.60	0.47	0.40	14.41%
YoY %	-19.67%	15.09%	-30.26%	26.67%	27.66%	17.50%	-	-
Horiz. %	122.50%	152.50%	132.50%	190.00%	150.00%	117.50%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	30/11/04	24/08/04	25/05/04	27/02/04	28/11/03	29/08/03	-
Price	1.19	1.28	1.17	1.45	1.66	1.06	1.13	-
P/RPS	0.79	0.71	0.63	1.07	1.33	0.77	0.93	-10.26%
YoY %	11.27%	12.70%	-41.12%	-19.55%	72.73%	-17.20%	-	-
Horiz. %	84.95%	76.34%	67.74%	115.05%	143.01%	82.80%	100.00%	-
P/EPS	35.20	7.32	3.60	19.78	39.38	-2.48	-2.27	-
YoY %	380.87%	103.33%	-81.80%	-49.77%	1,687.90%	-9.25%	-	-
Horiz. %	-1,550.66%	-322.47%	-158.59%	-871.37%	-1,734.80%	109.25%	100.00%	-
EY	2.84	13.67	27.78	5.06	2.54	-40.33	-43.98	-
YoY %	-79.22%	-50.79%	449.01%	99.21%	106.30%	8.30%	-	-
Horiz. %	-6.46%	-31.08%	-63.17%	-11.51%	-5.78%	91.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.51	0.47	0.61	0.83	0.45	0.48	0.00%
YoY %	-5.88%	8.51%	-22.95%	-26.51%	84.44%	-6.25%	-	-
Horiz. %	100.00%	106.25%	97.92%	127.08%	172.92%	93.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos