[CHHB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.21%
YoY- 307.1%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 140,894 79,143 262,829 186,443 137,158 85,802 253,716 -32.51%
PBT 34,346 25,694 49,314 29,678 28,560 26,185 32,900 2.91%
Tax -9,063 -6,743 -14,202 -8,817 -8,743 -7,830 -7,143 17.25%
NP 25,283 18,951 35,112 20,861 19,817 18,355 25,757 -1.23%
-
NP to SH 26,460 19,223 36,016 21,780 20,507 18,931 25,253 3.17%
-
Tax Rate 26.39% 26.24% 28.80% 29.71% 30.61% 29.90% 21.71% -
Total Cost 115,611 60,192 227,717 165,582 117,341 67,447 227,959 -36.48%
-
Net Worth 816,401 809,489 790,179 776,718 775,324 773,608 755,290 5.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 816,401 809,489 790,179 776,718 775,324 773,608 755,290 5.33%
NOSH 275,624 275,796 275,765 275,696 275,631 275,560 275,764 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.94% 23.95% 13.36% 11.19% 14.45% 21.39% 10.15% -
ROE 3.24% 2.37% 4.56% 2.80% 2.64% 2.45% 3.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.12 28.70 95.31 67.63 49.76 31.14 92.00 -32.48%
EPS 9.60 6.97 13.06 7.90 7.44 6.87 9.16 3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.962 2.9351 2.8654 2.8173 2.8129 2.8074 2.7389 5.37%
Adjusted Per Share Value based on latest NOSH - 276,739
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.97 26.38 87.61 62.15 45.72 28.60 84.58 -32.51%
EPS 8.82 6.41 12.01 7.26 6.84 6.31 8.42 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7214 2.6984 2.634 2.5892 2.5845 2.5788 2.5177 5.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.49 1.48 1.31 1.05 1.16 0.955 1.00 -
P/RPS 2.91 5.16 1.37 1.55 2.33 3.07 1.09 92.79%
P/EPS 15.52 21.23 10.03 13.29 15.59 13.90 10.92 26.49%
EY 6.44 4.71 9.97 7.52 6.41 7.19 9.16 -20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.46 0.37 0.41 0.34 0.37 22.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 22/05/14 24/02/14 19/11/13 21/08/13 30/05/13 22/02/13 -
Price 1.57 1.47 1.51 1.04 1.17 1.07 0.82 -
P/RPS 3.07 5.12 1.58 1.54 2.35 3.44 0.89 128.81%
P/EPS 16.35 21.09 11.56 13.16 15.73 15.57 8.95 49.60%
EY 6.11 4.74 8.65 7.60 6.36 6.42 11.17 -33.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.53 0.37 0.42 0.38 0.30 46.29%

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