[CHHB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 157.7%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 222,518 99,164 86,613 104,986 82,944 68,138 123,480 48.13%
PBT 80,391 4,952 27,571 6,279 -3,390 -6,148 -100,158 -
Tax -17,579 -3,599 -5,084 -2,492 -3,173 -1,123 -7,953 69.76%
NP 62,812 1,353 22,487 3,787 -6,563 -7,271 -108,111 -
-
NP to SH 62,812 1,353 21,664 3,787 -6,563 -7,271 -108,111 -
-
Tax Rate 21.87% 72.68% 18.44% 39.69% - - - -
Total Cost 159,706 97,811 64,126 101,199 89,507 75,409 231,591 -21.96%
-
Net Worth 683,818 651,648 551,128 652,359 648,027 652,737 750,090 -5.98%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 683,818 651,648 551,128 652,359 648,027 652,737 750,090 -5.98%
NOSH 275,733 276,122 275,564 276,423 275,756 275,416 275,768 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 28.23% 1.36% 25.96% 3.61% -7.91% -10.67% -87.55% -
ROE 9.19% 0.21% 3.93% 0.58% -1.01% -1.11% -14.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 80.70 35.91 31.43 37.98 30.08 24.74 44.78 48.14%
EPS 22.78 0.49 8.16 1.37 -2.38 -2.64 -39.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.36 2.00 2.36 2.35 2.37 2.72 -5.97%
Adjusted Per Share Value based on latest NOSH - 276,423
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 72.77 32.43 28.32 34.33 27.12 22.28 40.38 48.14%
EPS 20.54 0.44 7.08 1.24 -2.15 -2.38 -35.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2362 2.131 1.8023 2.1334 2.1192 2.1346 2.453 -5.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.31 1.79 1.20 1.11 0.94 0.85 1.04 -
P/RPS 1.62 4.98 3.82 2.92 3.13 3.44 2.32 -21.30%
P/EPS 5.75 365.31 15.26 81.02 -39.50 -32.20 -2.65 -
EY 17.39 0.27 6.55 1.23 -2.53 -3.11 -37.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 0.60 0.47 0.40 0.36 0.38 24.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 27/02/04 28/11/03 29/08/03 27/05/03 28/02/03 -
Price 1.17 1.45 1.66 1.06 1.13 0.92 0.90 -
P/RPS 1.45 4.04 5.28 2.79 3.76 3.72 2.01 -19.58%
P/EPS 5.14 295.92 21.12 77.37 -47.48 -34.85 -2.30 -
EY 19.47 0.34 4.74 1.29 -2.11 -2.87 -43.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.83 0.45 0.48 0.39 0.33 26.61%

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