[CHHB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 15.59%
YoY- 1.47%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 231,274 275,165 264,572 266,565 256,170 262,829 265,211 -8.73%
PBT 20,392 51,838 53,220 55,100 48,823 49,314 52,080 -46.50%
Tax -8,620 -14,505 -18,752 -14,522 -13,115 -14,202 -9,694 -7.53%
NP 11,772 37,333 34,468 40,578 35,708 35,112 42,386 -57.46%
-
NP to SH 13,286 37,855 36,795 41,969 36,308 36,016 41,683 -53.37%
-
Tax Rate 42.27% 27.98% 35.23% 26.36% 26.86% 28.80% 18.61% -
Total Cost 219,502 237,832 230,104 225,987 220,462 227,717 222,825 -0.99%
-
Net Worth 821,410 826,620 809,787 815,056 809,489 790,296 779,657 3.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 821,410 826,620 809,787 815,056 809,489 790,296 779,657 3.54%
NOSH 275,567 275,475 274,718 275,171 275,796 275,874 276,739 -0.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.09% 13.57% 13.03% 15.22% 13.94% 13.36% 15.98% -
ROE 1.62% 4.58% 4.54% 5.15% 4.49% 4.56% 5.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 83.93 99.89 96.31 96.87 92.88 95.27 95.83 -8.46%
EPS 4.82 13.74 13.39 15.25 13.16 13.06 15.06 -53.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9808 3.0007 2.9477 2.962 2.9351 2.8647 2.8173 3.83%
Adjusted Per Share Value based on latest NOSH - 275,171
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.63 89.99 86.52 87.17 83.77 85.95 86.73 -8.73%
EPS 4.34 12.38 12.03 13.72 11.87 11.78 13.63 -53.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6862 2.7032 2.6482 2.6654 2.6472 2.5845 2.5497 3.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.19 1.18 1.45 1.49 1.48 1.31 1.05 -
P/RPS 1.42 1.18 1.51 1.54 1.59 1.38 1.10 18.57%
P/EPS 24.68 8.59 10.83 9.77 11.24 10.03 6.97 132.49%
EY 4.05 11.65 9.24 10.24 8.90 9.97 14.34 -56.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.49 0.50 0.50 0.46 0.37 5.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 23/02/15 20/11/14 27/08/14 22/05/14 24/02/14 19/11/13 -
Price 1.34 1.22 1.36 1.57 1.47 1.51 1.04 -
P/RPS 1.60 1.22 1.41 1.62 1.58 1.58 1.09 29.19%
P/EPS 27.79 8.88 10.15 10.29 11.17 11.57 6.90 153.35%
EY 3.60 11.26 9.85 9.71 8.96 8.65 14.48 -60.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.46 0.53 0.50 0.53 0.37 13.95%

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