[CHHB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[CHHB] COUNTRY HEIGHTS HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.72%
YoY- -59.45%
Quarter Report
Latest QR
Upcoming QR
CHHB's Result
CHHB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 342,681 379,548 333,456 332,493 347,471 330,024 377,644 -6.25%
PBT 24,312 -103,417 -124,092 -125,051 -128,081 -52,037 -51,737 -
Tax -11,872 -14,741 -12,946 -14,226 -15,087 -17,052 -21,908 -33.45%
NP 12,440 -118,158 -137,038 -139,277 -143,168 -69,089 -73,645 -
-
NP to SH 11,617 -118,158 -137,038 -139,277 -143,168 -69,089 -73,645 -
-
Tax Rate 48.83% - - - - - - -
Total Cost 330,241 497,706 470,494 471,770 490,639 399,113 451,289 -18.74%
-
Net Worth 551,128 652,359 648,027 652,737 750,090 767,066 783,626 -20.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 4,330 4,330 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 551,128 652,359 648,027 652,737 750,090 767,066 783,626 -20.86%
NOSH 275,564 276,423 275,756 275,416 275,768 275,923 275,924 -0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.63% -31.13% -41.10% -41.89% -41.20% -20.93% -19.50% -
ROE 2.11% -18.11% -21.15% -21.34% -19.09% -9.01% -9.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 124.36 137.31 120.92 120.72 126.00 119.61 136.86 -6.16%
EPS 4.22 -42.75 -49.70 -50.57 -51.92 -25.04 -26.69 -
DPS 0.00 0.00 0.00 0.00 0.00 1.57 1.57 -
NAPS 2.00 2.36 2.35 2.37 2.72 2.78 2.84 -20.79%
Adjusted Per Share Value based on latest NOSH - 275,416
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 114.23 126.52 111.16 110.84 115.83 110.01 125.89 -6.25%
EPS 3.87 -39.39 -45.68 -46.43 -47.72 -23.03 -24.55 -
DPS 0.00 0.00 0.00 0.00 0.00 1.44 1.44 -
NAPS 1.8372 2.1746 2.1602 2.1759 2.5004 2.557 2.6122 -20.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 1.11 0.94 0.85 1.04 1.28 1.59 -
P/RPS 0.96 0.81 0.78 0.70 0.83 1.07 1.16 -11.82%
P/EPS 28.46 -2.60 -1.89 -1.68 -2.00 -5.11 -5.96 -
EY 3.51 -38.51 -52.87 -59.49 -49.92 -19.56 -16.79 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 0.99 -
P/NAPS 0.60 0.47 0.40 0.36 0.38 0.46 0.56 4.69%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 27/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.66 1.06 1.13 0.92 0.90 1.12 1.44 -
P/RPS 1.33 0.77 0.93 0.76 0.71 0.94 1.05 17.01%
P/EPS 39.38 -2.48 -2.27 -1.82 -1.73 -4.47 -5.40 -
EY 2.54 -40.33 -43.98 -54.97 -57.68 -22.36 -18.53 -
DY 0.00 0.00 0.00 0.00 0.00 1.40 1.09 -
P/NAPS 0.83 0.45 0.48 0.39 0.33 0.40 0.51 38.23%

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