[CHHB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -45.84%
YoY- 366.28%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 316,572 262,829 248,590 274,316 343,208 253,716 233,264 22.60%
PBT 102,776 49,314 39,570 57,120 104,740 32,900 13,997 278.23%
Tax -26,972 -14,202 -11,756 -17,486 -31,320 -7,143 -8,354 118.60%
NP 75,804 35,112 27,814 39,634 73,420 25,757 5,642 466.05%
-
NP to SH 76,892 36,016 29,040 41,014 75,724 25,253 7,133 388.69%
-
Tax Rate 26.24% 28.80% 29.71% 30.61% 29.90% 21.71% 59.68% -
Total Cost 240,768 227,717 220,776 234,682 269,788 227,959 227,621 3.81%
-
Net Worth 809,489 790,179 776,718 775,324 773,608 755,290 736,204 6.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 809,489 790,179 776,718 775,324 773,608 755,290 736,204 6.53%
NOSH 275,796 275,765 275,696 275,631 275,560 275,764 275,773 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.95% 13.36% 11.19% 14.45% 21.39% 10.15% 2.42% -
ROE 9.50% 4.56% 3.74% 5.29% 9.79% 3.34% 0.97% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.78 95.31 90.17 99.52 124.55 92.00 84.59 22.58%
EPS 27.88 13.06 10.53 14.88 27.48 9.16 2.59 388.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9351 2.8654 2.8173 2.8129 2.8074 2.7389 2.6696 6.53%
Adjusted Per Share Value based on latest NOSH - 276,491
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.11 88.10 83.32 91.95 115.04 85.04 78.19 22.59%
EPS 25.77 12.07 9.73 13.75 25.38 8.46 2.39 388.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7133 2.6486 2.6034 2.5988 2.593 2.5316 2.4676 6.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.31 1.05 1.16 0.955 1.00 1.05 -
P/RPS 1.29 1.37 1.16 1.17 0.77 1.09 1.24 2.67%
P/EPS 5.31 10.03 9.97 7.80 3.48 10.92 40.59 -74.26%
EY 18.84 9.97 10.03 12.83 28.77 9.16 2.46 289.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.37 0.41 0.34 0.37 0.39 18.03%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 21/11/12 -
Price 1.47 1.51 1.04 1.17 1.07 0.82 0.94 -
P/RPS 1.28 1.58 1.15 1.18 0.86 0.89 1.11 9.97%
P/EPS 5.27 11.56 9.87 7.86 3.89 8.95 36.34 -72.42%
EY 18.97 8.65 10.13 12.72 25.68 11.17 2.75 262.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.37 0.42 0.38 0.30 0.35 26.87%

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