[CIHLDG] QoQ TTM 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- 15.6%
YoY- 84.84%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 336,849 325,518 309,587 290,231 287,000 275,281 269,609 15.98%
PBT 20,788 18,275 17,369 15,542 20,342 18,104 15,633 20.90%
Tax -2,248 -1,770 -1,609 -1,098 -7,790 -7,147 -6,456 -50.47%
NP 18,540 16,505 15,760 14,444 12,552 10,957 9,177 59.74%
-
NP to SH 18,702 16,651 15,885 14,543 12,580 10,979 9,199 60.41%
-
Tax Rate 10.81% 9.69% 9.26% 7.06% 38.30% 39.48% 41.30% -
Total Cost 318,309 309,013 293,827 275,787 274,448 264,324 260,432 14.30%
-
Net Worth 111,501 108,846 108,955 104,923 101,081 97,140 93,209 12.67%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,772 7,772 5,181 5,181 - - - -
Div Payout % 41.56% 46.68% 32.62% 35.63% - - - -
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 111,501 108,846 108,955 104,923 101,081 97,140 93,209 12.67%
NOSH 129,652 129,579 129,708 129,534 129,591 129,520 129,458 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 5.50% 5.07% 5.09% 4.98% 4.37% 3.98% 3.40% -
ROE 16.77% 15.30% 14.58% 13.86% 12.45% 11.30% 9.87% -
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 259.81 251.21 238.68 224.06 221.46 212.54 208.26 15.87%
EPS 14.42 12.85 12.25 11.23 9.71 8.48 7.11 60.15%
DPS 6.00 6.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.84 0.81 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 207.93 200.94 191.10 179.15 177.16 169.93 166.43 15.98%
EPS 11.54 10.28 9.81 8.98 7.77 6.78 5.68 60.34%
DPS 4.80 4.80 3.20 3.20 0.00 0.00 0.00 -
NAPS 0.6883 0.6719 0.6726 0.6477 0.624 0.5996 0.5754 12.67%
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 0.38 0.38 0.38 0.48 0.45 0.47 0.42 -6.44%
P/EPS 6.93 7.39 7.35 9.53 10.30 11.68 12.24 -31.53%
EY 14.42 13.53 13.61 10.49 9.71 8.56 8.17 45.99%
DY 6.00 6.32 4.44 3.74 0.00 0.00 0.00 -
P/NAPS 1.16 1.13 1.07 1.32 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 0.38 0.38 0.42 0.43 0.45 0.47 0.54 -20.86%
P/EPS 6.93 7.47 8.17 8.55 10.30 11.80 15.76 -42.14%
EY 14.42 13.39 12.25 11.69 9.71 8.48 6.34 72.86%
DY 6.00 6.25 4.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.19 1.19 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