[CHHB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 216.16%
YoY- 108.15%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 411,631 321,682 99,164 342,681 256,068 151,082 68,138 230.61%
PBT 41,192 85,343 4,952 24,312 -3,259 -9,538 -6,148 -
Tax -14,630 -21,178 -3,599 -11,872 -6,788 -4,296 -1,123 451.07%
NP 26,562 64,165 1,353 12,440 -10,047 -13,834 -7,271 -
-
NP to SH 26,562 64,165 1,353 11,671 -10,047 -13,834 -7,271 -
-
Tax Rate 35.52% 24.82% 72.68% 48.83% - - - -
Total Cost 385,069 257,517 97,811 330,241 266,115 164,916 75,409 195.65%
-
Net Worth 692,322 683,838 651,648 648,189 651,398 647,607 652,737 3.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 692,322 683,838 651,648 648,189 651,398 647,607 652,737 3.99%
NOSH 275,825 275,741 276,122 275,825 276,016 275,577 275,416 0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.45% 19.95% 1.36% 3.63% -3.92% -9.16% -10.67% -
ROE 3.84% 9.38% 0.21% 1.80% -1.54% -2.14% -1.11% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 149.24 116.66 35.91 124.24 92.77 54.82 24.74 230.29%
EPS 9.63 23.27 0.49 4.51 -3.64 -5.02 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.48 2.36 2.35 2.36 2.35 2.37 3.88%
Adjusted Per Share Value based on latest NOSH - 275,564
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 137.22 107.23 33.06 114.23 85.36 50.36 22.71 230.65%
EPS 8.85 21.39 0.45 3.89 -3.35 -4.61 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3078 2.2795 2.1722 2.1607 2.1714 2.1588 2.1759 3.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.54 1.31 1.79 1.20 1.11 0.94 0.85 -
P/RPS 1.03 1.12 4.98 0.97 1.20 1.71 3.44 -55.14%
P/EPS 15.99 5.63 365.31 28.36 -30.49 -18.73 -32.20 -
EY 6.25 17.76 0.27 3.53 -3.28 -5.34 -3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.76 0.51 0.47 0.40 0.36 41.99%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 24/08/04 25/05/04 27/02/04 28/11/03 29/08/03 27/05/03 -
Price 1.28 1.17 1.45 1.66 1.06 1.13 0.92 -
P/RPS 0.86 1.00 4.04 1.34 1.14 2.06 3.72 -62.23%
P/EPS 13.29 5.03 295.92 39.23 -29.12 -22.51 -34.85 -
EY 7.52 19.89 0.34 2.55 -3.43 -4.44 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.61 0.71 0.45 0.48 0.39 19.52%

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