[CHHB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.02%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 250,914 281,788 316,572 262,829 248,590 274,316 343,208 -18.83%
PBT 44,773 68,692 102,776 49,314 39,570 57,120 104,740 -43.22%
Tax -17,822 -18,126 -26,972 -14,202 -11,756 -17,486 -31,320 -31.30%
NP 26,950 50,566 75,804 35,112 27,814 39,634 73,420 -48.70%
-
NP to SH 30,073 52,920 76,892 36,016 29,040 41,014 75,724 -45.94%
-
Tax Rate 39.81% 26.39% 26.24% 28.80% 29.71% 30.61% 29.90% -
Total Cost 223,964 231,222 240,768 227,717 220,776 234,682 269,788 -11.66%
-
Net Worth 812,779 816,401 809,489 790,179 776,718 775,324 773,608 3.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 812,779 816,401 809,489 790,179 776,718 775,324 773,608 3.34%
NOSH 275,733 275,624 275,796 275,765 275,696 275,631 275,560 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.74% 17.94% 23.95% 13.36% 11.19% 14.45% 21.39% -
ROE 3.70% 6.48% 9.50% 4.56% 3.74% 5.29% 9.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.00 102.24 114.78 95.31 90.17 99.52 124.55 -18.86%
EPS 10.91 19.20 27.88 13.06 10.53 14.88 27.48 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9477 2.962 2.9351 2.8654 2.8173 2.8129 2.8074 3.30%
Adjusted Per Share Value based on latest NOSH - 275,874
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.10 94.45 106.11 88.10 83.32 91.95 115.04 -18.83%
EPS 10.08 17.74 25.77 12.07 9.73 13.75 25.38 -45.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7243 2.7364 2.7133 2.6486 2.6034 2.5988 2.593 3.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.49 1.48 1.31 1.05 1.16 0.955 -
P/RPS 1.59 1.46 1.29 1.37 1.16 1.17 0.77 62.08%
P/EPS 13.29 7.76 5.31 10.03 9.97 7.80 3.48 144.12%
EY 7.52 12.89 18.84 9.97 10.03 12.83 28.77 -59.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.50 0.46 0.37 0.41 0.34 27.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 22/05/14 24/02/14 19/11/13 21/08/13 30/05/13 -
Price 1.36 1.57 1.47 1.51 1.04 1.17 1.07 -
P/RPS 1.49 1.54 1.28 1.58 1.15 1.18 0.86 44.20%
P/EPS 12.47 8.18 5.27 11.56 9.87 7.86 3.89 117.25%
EY 8.02 12.23 18.97 8.65 10.13 12.72 25.68 -53.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.50 0.53 0.37 0.42 0.38 13.57%

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