[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock

[CIHLDG] C.I. HOLDINGS BHD

Announcement Date

15-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 48.64%

YoY- 147.18%

Quarter Report

3rd Qtrly Report as at 31.03.2007.xls

Latest QR

Upcoming QR

CIHLDG's Result

CIHLDG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	141,138	71,156	265,775	200,087	132,495	68,186	222,160	-26.03%
YoY %	98.35%	-73.23%	32.83%	51.01%	94.31%	-69.31%	-	-
Horiz. %	63.53%	32.03%	119.63%	90.06%	59.64%	30.69%	100.00%	-
PBT	8,161	3,894	13,537	5,772	3,862	2,067	-4,831	-
YoY %	109.58%	-71.23%	134.53%	49.46%	86.84%	142.79%	-	-
Horiz. %	-168.93%	-80.60%	-280.21%	-119.48%	-79.94%	-42.79%	100.00%	-
Tax	-1,820	-791	-5,687	-966	-628	-291	1,093	-
YoY %	-130.09%	86.09%	-488.72%	-53.82%	-115.81%	-126.62%	-	-
Horiz. %	-166.51%	-72.37%	-520.31%	-88.38%	-57.46%	-26.62%	100.00%	-
NP	6,341	3,103	7,850	4,806	3,234	1,776	-3,738	-
YoY %	104.35%	-60.47%	63.34%	48.61%	82.09%	147.51%	-	-
Horiz. %	-169.64%	-83.01%	-210.01%	-128.57%	-86.52%	-47.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,345	3,107	7,868	4,807	3,234	1,776	-3,764	-
YoY %	104.22%	-60.51%	63.68%	48.64%	82.09%	147.18%	-	-
Horiz. %	-168.57%	-82.55%	-209.03%	-127.71%	-85.92%	-47.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.30%	20.31%	42.01%	16.74%	16.26%	14.08%	-	-
YoY %	9.80%	-51.65%	150.96%	2.95%	15.48%	0.00%	-	-
Horiz. %	158.38%	144.25%	298.37%	118.89%	115.48%	100.00%	-	-
Total Cost	134,797	68,053	257,925	195,281	129,261	66,410	225,898	-29.05%
YoY %	98.08%	-73.62%	32.08%	51.07%	94.64%	-70.60%	-	-
Horiz. %	59.67%	30.13%	114.18%	86.45%	57.22%	29.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,117	93,209	90,698	86,811	85,377	84,262	83,067	10.94%
YoY %	4.19%	2.77%	4.48%	1.68%	1.32%	1.44%	-	-
Horiz. %	116.91%	112.21%	109.19%	104.51%	102.78%	101.44%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	97,117	93,209	90,698	86,811	85,377	84,262	83,067	10.94%
YoY %	4.19%	2.77%	4.48%	1.68%	1.32%	1.44%	-	-
Horiz. %	116.91%	112.21%	109.19%	104.51%	102.78%	101.44%	100.00%	-
NOSH	129,489	129,458	129,568	129,568	129,360	129,635	129,793	-0.15%
YoY %	0.02%	-0.08%	0.00%	0.16%	-0.21%	-0.12%	-	-
Horiz. %	99.77%	99.74%	99.83%	99.83%	99.67%	99.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.49%	4.36%	2.95%	2.40%	2.44%	2.60%	-1.68%	-
YoY %	2.98%	47.80%	22.92%	-1.64%	-6.15%	254.76%	-	-
Horiz. %	-267.26%	-259.52%	-175.60%	-142.86%	-145.24%	-154.76%	100.00%	-
ROE	6.53%	3.33%	8.67%	5.54%	3.79%	2.11%	-4.53%	-
YoY %	96.10%	-61.59%	56.50%	46.17%	79.62%	146.58%	-	-
Horiz. %	-144.15%	-73.51%	-191.39%	-122.30%	-83.66%	-46.58%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	109.00	54.96	205.12	154.43	102.42	52.60	171.16	-25.91%
YoY %	98.33%	-73.21%	32.82%	50.78%	94.71%	-69.27%	-	-
Horiz. %	63.68%	32.11%	119.84%	90.23%	59.84%	30.73%	100.00%	-
EPS	4.90	2.40	6.07	3.71	2.50	1.37	-2.90	-
YoY %	104.17%	-60.46%	63.61%	48.40%	82.48%	147.24%	-	-
Horiz. %	-168.97%	-82.76%	-209.31%	-127.93%	-86.21%	-47.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.75	0.72	0.70	0.67	0.66	0.65	0.64	11.12%
YoY %	4.17%	2.86%	4.48%	1.52%	1.54%	1.56%	-	-
Horiz. %	117.19%	112.50%	109.38%	104.69%	103.12%	101.56%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 129,999
RPS	87.12	43.92	164.06	123.51	81.79	42.09	137.14	-26.04%
YoY %	98.36%	-73.23%	32.83%	51.01%	94.32%	-69.31%	-	-
Horiz. %	63.53%	32.03%	119.63%	90.06%	59.64%	30.69%	100.00%	-
EPS	3.92	1.92	4.86	2.97	2.00	1.10	-2.32	-
YoY %	104.17%	-60.49%	63.64%	48.50%	81.82%	147.41%	-	-
Horiz. %	-168.97%	-82.76%	-209.48%	-128.02%	-86.21%	-47.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5995	0.5754	0.5599	0.5359	0.527	0.5201	0.5128	10.94%
YoY %	4.19%	2.77%	4.48%	1.69%	1.33%	1.42%	-	-
Horiz. %	116.91%	112.21%	109.18%	104.50%	102.77%	101.42%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.99	0.87	0.88	0.80	0.83	0.87	0.94	-
P/RPS	0.91	1.58	0.43	0.52	0.81	1.65	0.55	39.76%
YoY %	-42.41%	267.44%	-17.31%	-35.80%	-50.91%	200.00%	-	-
Horiz. %	165.45%	287.27%	78.18%	94.55%	147.27%	300.00%	100.00%	-
P/EPS	20.20	36.25	14.49	21.56	33.20	63.50	-32.41	-
YoY %	-44.28%	150.17%	-32.79%	-35.06%	-47.72%	295.93%	-	-
Horiz. %	-62.33%	-111.85%	-44.71%	-66.52%	-102.44%	-195.93%	100.00%	-
EY	4.95	2.76	6.90	4.64	3.01	1.57	-3.09	-
YoY %	79.35%	-60.00%	48.71%	54.15%	91.72%	150.81%	-	-
Horiz. %	-160.19%	-89.32%	-223.30%	-150.16%	-97.41%	-50.81%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.32	1.21	1.26	1.19	1.26	1.34	1.47	-6.90%
YoY %	9.09%	-3.97%	5.88%	-5.56%	-5.97%	-8.84%	-	-
Horiz. %	89.80%	82.31%	85.71%	80.95%	85.71%	91.16%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/01/08	30/10/07	21/08/07	15/05/07	27/02/07	21/11/06	22/08/06	-
Price	1.00	1.12	0.85	0.80	0.87	0.87	0.79	-
P/RPS	0.92	2.04	0.41	0.52	0.85	1.65	0.46	58.53%
YoY %	-54.90%	397.56%	-21.15%	-38.82%	-48.48%	258.70%	-	-
Horiz. %	200.00%	443.48%	89.13%	113.04%	184.78%	358.70%	100.00%	-
P/EPS	20.41	46.67	14.00	21.56	34.80	63.50	-27.24	-
YoY %	-56.27%	233.36%	-35.06%	-38.05%	-45.20%	333.11%	-	-
Horiz. %	-74.93%	-171.33%	-51.40%	-79.15%	-127.75%	-233.11%	100.00%	-
EY	4.90	2.14	7.14	4.64	2.87	1.57	-3.67	-
YoY %	128.97%	-70.03%	53.88%	61.67%	82.80%	142.78%	-	-
Horiz. %	-133.51%	-58.31%	-194.55%	-126.43%	-78.20%	-42.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.33	1.56	1.21	1.19	1.32	1.34	1.23	5.33%
YoY %	-14.74%	28.93%	1.68%	-9.85%	-1.49%	8.94%	-	-
Horiz. %	108.13%	126.83%	98.37%	96.75%	107.32%	108.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos