[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.11%
YoY- 96.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 362,048 290,451 293,932 282,276 284,624 265,775 266,782 22.50%
PBT 22,884 15,546 16,412 16,322 15,576 13,537 7,696 106.37%
Tax -5,208 -1,101 -3,733 -3,640 -3,164 -5,687 -1,288 153.16%
NP 17,676 14,445 12,678 12,682 12,412 7,850 6,408 96.32%
-
NP to SH 17,796 14,544 12,693 12,690 12,428 7,868 6,409 97.18%
-
Tax Rate 22.76% 7.08% 22.75% 22.30% 20.31% 42.01% 16.74% -
Total Cost 344,372 276,006 281,253 269,594 272,212 257,925 260,374 20.42%
-
Net Worth 108,955 103,714 101,028 97,117 93,209 90,698 86,811 16.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 5,185 - - - - - -
Div Payout % - 35.66% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 108,955 103,714 101,028 97,117 93,209 90,698 86,811 16.30%
NOSH 129,708 129,643 129,523 129,489 129,458 129,568 129,568 0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.88% 4.97% 4.31% 4.49% 4.36% 2.95% 2.40% -
ROE 16.33% 14.02% 12.56% 13.07% 13.33% 8.67% 7.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 279.12 224.04 226.93 217.99 219.86 205.12 205.90 22.41%
EPS 13.72 11.22 9.80 9.80 9.60 6.07 4.95 96.95%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.78 0.75 0.72 0.70 0.67 16.22%
Adjusted Per Share Value based on latest NOSH - 129,520
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 223.49 179.29 181.44 174.24 175.69 164.06 164.68 22.50%
EPS 10.99 8.98 7.84 7.83 7.67 4.86 3.96 97.11%
DPS 0.00 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6726 0.6402 0.6236 0.5995 0.5754 0.5599 0.5359 16.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 1.07 1.00 0.99 0.87 0.88 0.80 -
P/RPS 0.32 0.48 0.44 0.45 0.40 0.43 0.39 -12.32%
P/EPS 6.56 9.54 10.20 10.10 9.06 14.49 16.17 -45.10%
EY 15.24 10.48 9.80 9.90 11.03 6.90 6.18 82.22%
DY 0.00 3.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.34 1.28 1.32 1.21 1.26 1.19 -6.82%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 12/09/08 23/04/08 24/01/08 30/10/07 21/08/07 15/05/07 -
Price 1.00 0.96 1.00 1.00 1.12 0.85 0.80 -
P/RPS 0.36 0.43 0.44 0.46 0.51 0.41 0.39 -5.18%
P/EPS 7.29 8.56 10.20 10.20 11.67 14.00 16.17 -41.11%
EY 13.72 11.69 9.80 9.80 8.57 7.14 6.18 69.93%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.28 1.33 1.56 1.21 1.19 0.00%

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