[CHHB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -46.63%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 275,165 188,186 140,894 79,143 262,829 186,443 137,158 58.86%
PBT 51,834 33,580 34,346 25,694 49,314 29,678 28,560 48.62%
Tax -14,505 -13,367 -9,063 -6,743 -14,202 -8,817 -8,743 40.01%
NP 37,329 20,213 25,283 18,951 35,112 20,861 19,817 52.34%
-
NP to SH 37,851 22,555 26,460 19,223 36,016 21,780 20,507 50.30%
-
Tax Rate 27.98% 39.81% 26.39% 26.24% 28.80% 29.71% 30.61% -
Total Cost 237,836 167,973 115,611 60,192 227,717 165,582 117,341 59.95%
-
Net Worth 827,030 812,779 816,401 809,489 790,179 776,718 775,324 4.38%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 827,030 812,779 816,401 809,489 790,179 776,718 775,324 4.38%
NOSH 275,621 275,733 275,624 275,796 275,765 275,696 275,631 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.57% 10.74% 17.94% 23.95% 13.36% 11.19% 14.45% -
ROE 4.58% 2.78% 3.24% 2.37% 4.56% 2.80% 2.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 99.83 68.25 51.12 28.70 95.31 67.63 49.76 58.86%
EPS 13.74 8.18 9.60 6.97 13.06 7.90 7.44 50.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0006 2.9477 2.962 2.9351 2.8654 2.8173 2.8129 4.38%
Adjusted Per Share Value based on latest NOSH - 275,796
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.23 63.08 47.23 26.53 88.10 62.49 45.97 58.87%
EPS 12.69 7.56 8.87 6.44 12.07 7.30 6.87 50.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7721 2.7243 2.7364 2.7133 2.6486 2.6034 2.5988 4.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.18 1.45 1.49 1.48 1.31 1.05 1.16 -
P/RPS 1.18 2.12 2.91 5.16 1.37 1.55 2.33 -36.38%
P/EPS 8.59 17.73 15.52 21.23 10.03 13.29 15.59 -32.71%
EY 11.64 5.64 6.44 4.71 9.97 7.52 6.41 48.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.50 0.50 0.46 0.37 0.41 -3.27%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 20/11/14 27/08/14 22/05/14 24/02/14 19/11/13 21/08/13 -
Price 1.22 1.36 1.57 1.47 1.51 1.04 1.17 -
P/RPS 1.22 1.99 3.07 5.12 1.58 1.54 2.35 -35.32%
P/EPS 8.88 16.63 16.35 21.09 11.56 13.16 15.73 -31.62%
EY 11.26 6.01 6.11 4.74 8.65 7.60 6.36 46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.50 0.53 0.37 0.42 -1.58%

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