[CHHB] YoY 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 213,165 223,320 485,829 342,681 347,471 406,707 419,628 -10.66%
PBT -33,965 6,951 19,670 24,312 -128,081 -63,251 28,556 -
Tax -2,065 -3,072 -8,797 -11,872 -15,087 9,570 9,117 -
NP -36,030 3,879 10,873 12,440 -143,168 -53,681 37,673 -
-
NP to SH -32,689 6,661 10,873 11,617 -143,168 -84,378 12,659 -
-
Tax Rate - 44.20% 44.72% 48.83% - - -31.93% -
Total Cost 249,195 219,441 474,956 330,241 490,639 460,388 381,955 -6.86%
-
Net Worth 630,932 734,048 797,705 551,128 750,090 638,739 576,230 1.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 4,330 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 630,932 734,048 797,705 551,128 750,090 638,739 576,230 1.52%
NOSH 276,627 275,958 321,655 275,564 275,768 216,521 275,708 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -16.90% 1.74% 2.24% 3.63% -41.20% -13.20% 8.98% -
ROE -5.18% 0.91% 1.36% 2.11% -19.09% -13.21% 2.20% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.06 80.93 151.04 124.36 126.00 187.84 152.20 -10.71%
EPS -11.82 2.41 3.38 4.22 -51.92 -38.97 4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.2808 2.66 2.48 2.00 2.72 2.95 2.09 1.46%
Adjusted Per Share Value based on latest NOSH - 275,564
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.71 73.03 158.88 112.06 113.63 133.00 137.23 -10.67%
EPS -10.69 2.18 3.56 3.80 -46.82 -27.59 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
NAPS 2.0633 2.4005 2.6087 1.8023 2.453 2.0888 1.8844 1.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.66 0.58 1.21 1.20 1.04 1.80 2.50 -
P/RPS 0.86 0.72 0.80 0.96 0.83 0.96 1.64 -10.19%
P/EPS -5.59 24.03 35.80 28.46 -2.00 -4.62 54.45 -
EY -17.90 4.16 2.79 3.51 -49.92 -21.65 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.29 0.22 0.49 0.60 0.38 0.61 1.20 -21.06%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.71 0.63 1.19 1.66 0.90 1.72 2.22 -
P/RPS 0.92 0.78 0.79 1.33 0.71 0.92 1.46 -7.40%
P/EPS -6.01 26.10 35.20 39.38 -1.73 -4.41 48.35 -
EY -16.64 3.83 2.84 2.54 -57.68 -22.66 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.31 0.24 0.48 0.83 0.33 0.58 1.06 -18.52%

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