[CHHB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -69.3%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 233,886 204,464 229,700 485,829 548,841 643,364 396,656 -29.66%
PBT 28,965 44,926 -17,336 19,670 54,922 170,686 19,808 28.80%
Tax -3,328 -4,152 -8,396 -8,797 -19,506 -42,356 -14,396 -62.29%
NP 25,637 40,774 -25,732 10,873 35,416 128,330 5,412 181.79%
-
NP to SH 28,172 43,202 -25,732 10,873 35,416 128,330 5,412 200.05%
-
Tax Rate 11.49% 9.24% - 44.72% 35.52% 24.82% 72.68% -
Total Cost 208,249 163,690 255,432 474,956 513,425 515,034 391,244 -34.29%
-
Net Worth 703,380 703,480 676,431 313,005 692,322 683,838 651,648 5.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 703,380 703,480 676,431 313,005 692,322 683,838 651,648 5.21%
NOSH 275,835 275,874 276,094 117,671 275,825 275,741 276,122 -0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.96% 19.94% -11.20% 2.24% 6.45% 19.95% 1.36% -
ROE 4.01% 6.14% -3.80% 3.47% 5.12% 18.77% 0.83% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.79 74.11 83.20 412.87 198.98 233.32 143.65 -29.61%
EPS 10.21 15.66 -9.32 3.94 12.84 46.54 1.96 200.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.55 2.45 2.66 2.51 2.48 2.36 5.29%
Adjusted Per Share Value based on latest NOSH - 321,655
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 77.97 68.16 76.57 161.95 182.95 214.46 132.22 -29.65%
EPS 9.39 14.40 -8.58 3.62 11.81 42.78 1.80 200.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3447 2.345 2.2549 1.0434 2.3078 2.2795 2.1722 5.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.72 0.68 1.13 1.21 1.54 1.31 1.79 -
P/RPS 0.85 0.92 1.36 0.29 0.77 0.56 1.25 -22.65%
P/EPS 7.05 4.34 -12.12 13.10 11.99 2.81 91.33 -81.84%
EY 14.19 23.03 -8.25 7.64 8.34 35.53 1.09 452.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.46 0.45 0.61 0.53 0.76 -48.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 29/08/05 31/05/05 28/02/05 30/11/04 24/08/04 25/05/04 -
Price 0.64 0.73 0.85 1.19 1.28 1.17 1.45 -
P/RPS 0.75 0.98 1.02 0.29 0.64 0.50 1.01 -17.98%
P/EPS 6.27 4.66 -9.12 12.88 9.97 2.51 73.98 -80.67%
EY 15.96 21.45 -10.96 7.76 10.03 39.78 1.35 418.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.35 0.45 0.51 0.47 0.61 -44.79%

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