[CIHLDG] QoQ Cumulative 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- 104.22%
YoY- 96.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 90,512 290,451 220,449 141,138 71,156 265,775 200,087 -40.98%
PBT 5,721 15,546 12,309 8,161 3,894 13,537 5,772 -0.58%
Tax -1,302 -1,101 -2,800 -1,820 -791 -5,687 -966 21.95%
NP 4,419 14,445 9,509 6,341 3,103 7,850 4,806 -5.42%
-
NP to SH 4,449 14,544 9,520 6,345 3,107 7,868 4,807 -5.01%
-
Tax Rate 22.76% 7.08% 22.75% 22.30% 20.31% 42.01% 16.74% -
Total Cost 86,093 276,006 210,940 134,797 68,053 257,925 195,281 -41.98%
-
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 4.08% 14.02% 9.42% 6.53% 3.33% 8.67% 5.54% -
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 69.78 224.04 170.20 109.00 54.96 205.12 154.43 -41.03%
EPS 3.43 11.22 7.35 4.90 2.40 6.07 3.71 -5.08%
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 55.87 179.29 136.08 87.12 43.92 164.06 123.51 -40.98%
EPS 2.75 8.98 5.88 3.92 1.92 4.86 2.97 -4.98%
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 1.29 0.48 0.59 0.91 1.58 0.43 0.52 82.95%
P/EPS 26.24 9.54 13.61 20.20 36.25 14.49 21.56 13.95%
EY 3.81 10.48 7.35 4.95 2.76 6.90 4.64 -12.28%
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 1.43 0.43 0.59 0.92 2.04 0.41 0.52 95.92%
P/EPS 29.15 8.56 13.61 20.41 46.67 14.00 21.56 22.20%
EY 3.43 11.69 7.35 4.90 2.14 7.14 4.64 -18.19%
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