[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -60.51%
YoY- 74.94%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 290,451 220,449 141,138 71,156 265,775 200,087 132,495 68.83%
PBT 15,546 12,309 8,161 3,894 13,537 5,772 3,862 153.26%
Tax -1,101 -2,800 -1,820 -791 -5,687 -966 -628 45.44%
NP 14,445 9,509 6,341 3,103 7,850 4,806 3,234 171.46%
-
NP to SH 14,544 9,520 6,345 3,107 7,868 4,807 3,234 172.70%
-
Tax Rate 7.08% 22.75% 22.30% 20.31% 42.01% 16.74% 16.26% -
Total Cost 276,006 210,940 134,797 68,053 257,925 195,281 129,261 65.89%
-
Net Worth 103,714 101,028 97,117 93,209 90,698 86,811 85,377 13.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,185 - - - - - - -
Div Payout % 35.66% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,714 101,028 97,117 93,209 90,698 86,811 85,377 13.86%
NOSH 129,643 129,523 129,489 129,458 129,568 129,568 129,360 0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.97% 4.31% 4.49% 4.36% 2.95% 2.40% 2.44% -
ROE 14.02% 9.42% 6.53% 3.33% 8.67% 5.54% 3.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 224.04 170.20 109.00 54.96 205.12 154.43 102.42 68.59%
EPS 11.22 7.35 4.90 2.40 6.07 3.71 2.50 172.33%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.75 0.72 0.70 0.67 0.66 13.69%
Adjusted Per Share Value based on latest NOSH - 129,458
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 179.29 136.08 87.12 43.92 164.06 123.51 81.79 68.82%
EPS 8.98 5.88 3.92 1.92 4.86 2.97 2.00 172.41%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6402 0.6236 0.5995 0.5754 0.5599 0.5359 0.527 13.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.07 1.00 0.99 0.87 0.88 0.80 0.83 -
P/RPS 0.48 0.59 0.91 1.58 0.43 0.52 0.81 -29.47%
P/EPS 9.54 13.61 20.20 36.25 14.49 21.56 33.20 -56.48%
EY 10.48 7.35 4.95 2.76 6.90 4.64 3.01 129.89%
DY 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.28 1.32 1.21 1.26 1.19 1.26 4.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/09/08 23/04/08 24/01/08 30/10/07 21/08/07 15/05/07 27/02/07 -
Price 0.96 1.00 1.00 1.12 0.85 0.80 0.87 -
P/RPS 0.43 0.59 0.92 2.04 0.41 0.52 0.85 -36.53%
P/EPS 8.56 13.61 20.41 46.67 14.00 21.56 34.80 -60.77%
EY 11.69 7.35 4.90 2.14 7.14 4.64 2.87 155.26%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.28 1.33 1.56 1.21 1.19 1.32 -6.16%

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