[CHHB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -58.6%
YoY- 364.38%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 102,232 57,425 485,829 411,631 321,682 99,164 342,681 -55.38%
PBT 22,463 -4,334 19,670 41,192 85,343 4,952 24,312 -5.14%
Tax -2,076 -2,099 -8,797 -14,630 -21,178 -3,599 -11,872 -68.76%
NP 20,387 -6,433 10,873 26,562 64,165 1,353 12,440 39.04%
-
NP to SH 21,601 -6,433 10,873 26,562 64,165 1,353 11,671 50.80%
-
Tax Rate 9.24% - 44.72% 35.52% 24.82% 72.68% 48.83% -
Total Cost 81,845 63,858 474,956 385,069 257,517 97,811 330,241 -60.57%
-
Net Worth 703,480 676,431 313,005 692,322 683,838 651,648 648,189 5.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 703,480 676,431 313,005 692,322 683,838 651,648 648,189 5.61%
NOSH 275,874 276,094 117,671 275,825 275,741 276,122 275,825 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.94% -11.20% 2.24% 6.45% 19.95% 1.36% 3.63% -
ROE 3.07% -0.95% 3.47% 3.84% 9.38% 0.21% 1.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.06 20.80 412.87 149.24 116.66 35.91 124.24 -55.38%
EPS 7.83 -2.33 3.94 9.63 23.27 0.49 4.51 44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.45 2.66 2.51 2.48 2.36 2.35 5.60%
Adjusted Per Share Value based on latest NOSH - 275,681
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.08 19.14 161.95 137.22 107.23 33.06 114.23 -55.38%
EPS 7.20 -2.14 3.62 8.85 21.39 0.45 3.89 50.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.345 2.2549 1.0434 2.3078 2.2795 2.1722 2.1607 5.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 1.13 1.21 1.54 1.31 1.79 1.20 -
P/RPS 1.83 5.43 0.29 1.03 1.12 4.98 0.97 52.74%
P/EPS 8.68 -48.50 13.10 15.99 5.63 365.31 28.36 -54.61%
EY 11.51 -2.06 7.64 6.25 17.76 0.27 3.53 120.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.46 0.45 0.61 0.53 0.76 0.51 -34.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 30/11/04 24/08/04 25/05/04 27/02/04 -
Price 0.73 0.85 1.19 1.28 1.17 1.45 1.66 -
P/RPS 1.97 4.09 0.29 0.86 1.00 4.04 1.34 29.32%
P/EPS 9.32 -36.48 12.88 13.29 5.03 295.92 39.23 -61.67%
EY 10.73 -2.74 7.76 7.52 19.89 0.34 2.55 160.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.45 0.51 0.47 0.61 0.71 -44.97%

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