[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -8.95%
YoY- 161.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 284,624 265,775 266,782 264,990 272,744 222,160 224,242 17.21%
PBT 15,576 13,537 7,696 7,724 8,268 -4,831 -13,072 -
Tax -3,164 -5,687 -1,288 -1,256 -1,164 1,093 -472 255.10%
NP 12,412 7,850 6,408 6,468 7,104 -3,738 -13,544 -
-
NP to SH 12,428 7,868 6,409 6,468 7,104 -3,764 -13,585 -
-
Tax Rate 20.31% 42.01% 16.74% 16.26% 14.08% - - -
Total Cost 272,212 257,925 260,374 258,522 265,640 225,898 237,786 9.42%
-
Net Worth 93,209 90,698 86,811 85,377 84,262 83,067 75,185 15.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,209 90,698 86,811 85,377 84,262 83,067 75,185 15.38%
NOSH 129,458 129,568 129,568 129,360 129,635 129,793 129,631 -0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.36% 2.95% 2.40% 2.44% 2.60% -1.68% -6.04% -
ROE 13.33% 8.67% 7.38% 7.58% 8.43% -4.53% -18.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 219.86 205.12 205.90 204.85 210.39 171.16 172.99 17.31%
EPS 9.60 6.07 4.95 5.00 5.48 -2.90 -10.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.67 0.66 0.65 0.64 0.58 15.49%
Adjusted Per Share Value based on latest NOSH - 130,178
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 175.69 164.06 164.68 163.57 168.36 137.14 138.42 17.21%
EPS 7.67 4.86 3.96 3.99 4.39 -2.32 -8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5599 0.5359 0.527 0.5201 0.5128 0.4641 15.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.87 0.88 0.80 0.83 0.87 0.94 0.85 -
P/RPS 0.40 0.43 0.39 0.41 0.41 0.55 0.49 -12.64%
P/EPS 9.06 14.49 16.17 16.60 15.88 -32.41 -8.11 -
EY 11.03 6.90 6.18 6.02 6.30 -3.09 -12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 1.19 1.26 1.34 1.47 1.47 -12.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 21/08/07 15/05/07 27/02/07 21/11/06 22/08/06 11/05/06 -
Price 1.12 0.85 0.80 0.87 0.87 0.79 0.86 -
P/RPS 0.51 0.41 0.39 0.42 0.41 0.46 0.50 1.32%
P/EPS 11.67 14.00 16.17 17.40 15.88 -27.24 -8.21 -
EY 8.57 7.14 6.18 5.75 6.30 -3.67 -12.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.21 1.19 1.32 1.34 1.23 1.48 3.56%

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