[CHHB] YoY Cumulative 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- 27.37%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 152,184 175,415 411,631 256,068 223,991 300,675 264,779 -8.81%
PBT -32,179 21,724 41,192 -3,259 -27,923 -17,042 47,157 -
Tax -308 -2,496 -14,630 -6,788 -7,134 17,042 -5,195 -37.54%
NP -32,487 19,228 26,562 -10,047 -35,057 0 41,962 -
-
NP to SH -29,422 21,129 26,562 -10,047 -35,057 -39,648 41,962 -
-
Tax Rate - 11.49% 35.52% - - - 11.02% -
Total Cost 184,671 156,187 385,069 266,115 259,048 300,675 222,817 -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 -4.50% 3.00% 3.84% -1.54% -4.57% -7.15% 7.65% -
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 55.19 63.59 149.24 92.77 81.21 109.05 96.59 -8.90%
EPS -10.67 7.66 9.63 -3.64 -12.72 -14.38 15.31 -
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 49.77 57.36 134.61 83.74 73.25 98.33 86.59 -8.81%
EPS -9.62 6.91 8.69 -3.29 -11.46 -12.97 13.72 -
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 1.23 1.13 1.03 1.20 1.58 1.35 3.17 -14.59%
P/EPS -6.37 9.40 15.99 -30.49 -10.07 -10.22 19.99 -
EY -15.69 10.64 6.25 -3.28 -9.93 -9.78 5.00 -
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 1.29 1.01 0.86 1.14 1.38 1.74 3.11 -13.63%
P/EPS -6.65 8.36 13.29 -29.12 -8.81 -13.21 19.60 -
EY -15.03 11.97 7.52 -3.43 -11.35 -7.57 5.10 -
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