[CHHB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 199.86%
YoY- 1310.66%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,829 248,590 274,316 343,208 253,716 233,264 232,384 8.52%
PBT 49,314 39,570 57,120 104,740 32,900 13,997 15,296 117.77%
Tax -14,202 -11,756 -17,486 -31,320 -7,143 -8,354 -7,928 47.34%
NP 35,112 27,814 39,634 73,420 25,757 5,642 7,368 182.38%
-
NP to SH 36,016 29,040 41,014 75,724 25,253 7,133 8,796 155.28%
-
Tax Rate 28.80% 29.71% 30.61% 29.90% 21.71% 59.68% 51.83% -
Total Cost 227,717 220,776 234,682 269,788 227,959 227,621 225,016 0.79%
-
Net Worth 790,179 776,718 775,324 773,608 755,290 736,204 732,871 5.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 790,179 776,718 775,324 773,608 755,290 736,204 732,871 5.13%
NOSH 275,765 275,696 275,631 275,560 275,764 275,773 274,874 0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.36% 11.19% 14.45% 21.39% 10.15% 2.42% 3.17% -
ROE 4.56% 3.74% 5.29% 9.79% 3.34% 0.97% 1.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 95.31 90.17 99.52 124.55 92.00 84.59 84.54 8.29%
EPS 13.06 10.53 14.88 27.48 9.16 2.59 3.20 154.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8654 2.8173 2.8129 2.8074 2.7389 2.6696 2.6662 4.90%
Adjusted Per Share Value based on latest NOSH - 275,560
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 87.61 82.87 91.44 114.41 84.58 77.76 77.46 8.53%
EPS 12.01 9.68 13.67 25.24 8.42 2.38 2.93 155.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.634 2.5892 2.5845 2.5788 2.5177 2.4541 2.443 5.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.31 1.05 1.16 0.955 1.00 1.05 0.98 -
P/RPS 1.37 1.16 1.17 0.77 1.09 1.24 1.16 11.69%
P/EPS 10.03 9.97 7.80 3.48 10.92 40.59 30.63 -52.39%
EY 9.97 10.03 12.83 28.77 9.16 2.46 3.27 109.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.41 0.34 0.37 0.39 0.37 15.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 21/11/12 15/08/12 -
Price 1.51 1.04 1.17 1.07 0.82 0.94 0.96 -
P/RPS 1.58 1.15 1.18 0.86 0.89 1.11 1.14 24.23%
P/EPS 11.56 9.87 7.86 3.89 8.95 36.34 30.00 -46.95%
EY 8.65 10.13 12.72 25.68 11.17 2.75 3.33 88.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.42 0.38 0.30 0.35 0.36 29.32%

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