[CIHLDG] QoQ TTM 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- 19.35%
YoY- 130.89%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 309,587 290,231 287,000 275,281 269,609 266,639 254,065 14.04%
PBT 17,369 15,542 20,342 18,104 15,633 13,806 10,746 37.60%
Tax -1,609 -1,098 -7,790 -7,147 -6,456 -5,956 480 -
NP 15,760 14,444 12,552 10,957 9,177 7,850 11,226 25.30%
-
NP to SH 15,885 14,543 12,580 10,979 9,199 7,868 11,233 25.90%
-
Tax Rate 9.26% 7.06% 38.30% 39.48% 41.30% 43.14% -4.47% -
Total Cost 293,827 275,787 274,448 264,324 260,432 258,789 242,839 13.50%
-
Net Worth 108,955 104,923 101,081 97,140 93,209 90,698 87,099 16.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,181 5,181 - - - - - -
Div Payout % 32.62% 35.63% - - - - - -
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 108,955 104,923 101,081 97,140 93,209 90,698 87,099 16.05%
NOSH 129,708 129,534 129,591 129,520 129,458 129,568 129,999 -0.14%
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 5.09% 4.98% 4.37% 3.98% 3.40% 2.94% 4.42% -
ROE 14.58% 13.86% 12.45% 11.30% 9.87% 8.67% 12.90% -
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 238.68 224.06 221.46 212.54 208.26 205.79 195.43 14.21%
EPS 12.25 11.23 9.71 8.48 7.11 6.07 8.64 26.12%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 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 191.10 179.15 177.16 169.93 166.43 164.59 156.83 14.04%
EPS 9.81 8.98 7.77 6.78 5.68 4.86 6.93 25.99%
DPS 3.20 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6726 0.6477 0.624 0.5996 0.5754 0.5599 0.5377 16.04%
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 0.38 0.48 0.45 0.47 0.42 0.43 0.41 -4.92%
P/EPS 7.35 9.53 10.30 11.68 12.24 14.49 9.26 -14.23%
EY 13.61 10.49 9.71 8.56 8.17 6.90 10.80 16.62%
DY 4.44 3.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 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 0.42 0.43 0.45 0.47 0.54 0.41 0.41 1.61%
P/EPS 8.17 8.55 10.30 11.80 15.76 14.00 9.26 -7.98%
EY 12.25 11.69 9.71 8.48 6.34 7.14 10.80 8.73%
DY 4.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 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