[CHHB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.58%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 202,912 233,886 548,841 341,424 298,654 400,900 353,038 -8.81%
PBT -42,905 28,965 54,922 -4,345 -37,230 -22,722 62,876 -
Tax -410 -3,328 -19,506 -9,050 -9,512 22,722 -6,926 -37.55%
NP -43,316 25,637 35,416 -13,396 -46,742 0 55,949 -
-
NP to SH -39,229 28,172 35,416 -13,396 -46,742 -52,864 55,949 -
-
Tax Rate - 11.49% 35.52% - - - 11.02% -
Total Cost 246,228 208,249 513,425 354,820 345,397 400,900 297,089 -3.07%
-
Net Worth 654,315 703,380 692,322 651,398 766,741 554,189 548,247 2.99%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 654,315 703,380 692,322 651,398 766,741 554,189 548,247 2.99%
NOSH 275,745 275,835 275,825 276,016 275,806 275,716 274,123 0.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -21.35% 10.96% 6.45% -3.92% -15.65% 0.00% 15.85% -
ROE -6.00% 4.01% 5.12% -2.06% -6.10% -9.54% 10.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.59 84.79 198.98 123.70 108.28 145.40 128.79 -8.90%
EPS -14.23 10.21 12.84 -4.85 -16.96 -19.17 20.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3729 2.55 2.51 2.36 2.78 2.01 2.00 2.88%
Adjusted Per Share Value based on latest NOSH - 276,423
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.36 76.49 179.48 111.65 97.67 131.10 115.45 -8.81%
EPS -12.83 9.21 11.58 -4.38 -15.29 -17.29 18.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1398 2.3002 2.2641 2.1302 2.5074 1.8123 1.7929 2.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.72 1.54 1.11 1.28 1.47 3.06 -
P/RPS 0.92 0.85 0.77 0.90 1.18 1.01 2.38 -14.64%
P/EPS -4.78 7.05 11.99 -22.87 -7.55 -7.67 14.99 -
EY -20.92 14.19 8.34 -4.37 -13.24 -13.04 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.61 0.47 0.46 0.73 1.53 -24.19%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 17/11/05 30/11/04 28/11/03 29/11/02 30/11/01 29/11/00 -
Price 0.71 0.64 1.28 1.06 1.12 1.90 3.00 -
P/RPS 0.96 0.75 0.64 0.86 1.03 1.31 2.33 -13.73%
P/EPS -4.99 6.27 9.97 -21.84 -6.61 -9.91 14.70 -
EY -20.04 15.96 10.03 -4.58 -15.13 -10.09 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.51 0.45 0.40 0.95 1.50 -23.51%

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