[CIHLDG] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
12-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 52.77%
YoY- 84.85%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 267,067 176,424 90,512 290,451 220,449 141,138 71,156 141.31%
PBT 17,555 10,895 5,721 15,546 12,309 8,161 3,894 172.64%
Tax -3,952 -2,493 -1,302 -1,101 -2,800 -1,820 -791 191.96%
NP 13,603 8,402 4,419 14,445 9,509 6,341 3,103 167.61%
-
NP to SH 13,677 8,453 4,449 14,544 9,520 6,345 3,107 168.35%
-
Tax Rate 22.51% 22.88% 22.76% 7.08% 22.75% 22.30% 20.31% -
Total Cost 253,464 168,022 86,093 276,006 210,940 134,797 68,053 140.08%
-
Net Worth 111,490 108,903 108,955 103,714 101,028 97,117 93,209 12.66%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,592 2,592 - 5,185 - - - -
Div Payout % 18.96% 30.67% - 35.66% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 111,490 108,903 108,955 103,714 101,028 97,117 93,209 12.66%
NOSH 129,639 129,647 129,708 129,643 129,523 129,489 129,458 0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.09% 4.76% 4.88% 4.97% 4.31% 4.49% 4.36% -
ROE 12.27% 7.76% 4.08% 14.02% 9.42% 6.53% 3.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 206.01 136.08 69.78 224.04 170.20 109.00 54.96 141.10%
EPS 10.55 6.52 3.43 11.22 7.35 4.90 2.40 168.10%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.84 0.80 0.78 0.75 0.72 12.56%
Adjusted Per Share Value based on latest NOSH - 129,534
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 164.86 108.90 55.87 179.29 136.08 87.12 43.92 141.33%
EPS 8.44 5.22 2.75 8.98 5.88 3.92 1.92 168.10%
DPS 1.60 1.60 0.00 3.20 0.00 0.00 0.00 -
NAPS 0.6882 0.6722 0.6726 0.6402 0.6236 0.5995 0.5754 12.66%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.00 0.95 0.90 1.07 1.00 0.99 0.87 -
P/RPS 0.49 0.70 1.29 0.48 0.59 0.91 1.58 -54.15%
P/EPS 9.48 14.57 26.24 9.54 13.61 20.20 36.25 -59.07%
EY 10.55 6.86 3.81 10.48 7.35 4.95 2.76 144.27%
DY 2.00 2.11 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 1.16 1.13 1.07 1.34 1.28 1.32 1.21 -2.77%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 23/04/09 21/01/09 30/10/08 12/09/08 23/04/08 24/01/08 30/10/07 -
Price 1.00 0.96 1.00 0.96 1.00 1.00 1.12 -
P/RPS 0.49 0.71 1.43 0.43 0.59 0.92 2.04 -61.32%
P/EPS 9.48 14.72 29.15 8.56 13.61 20.41 46.67 -65.41%
EY 10.55 6.79 3.43 11.69 7.35 4.90 2.14 189.38%
DY 2.00 2.08 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.19 1.20 1.28 1.33 1.56 -17.90%

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