[CIHLDG] YoY Annualized 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- 2.11%
YoY- 96.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 45,870 476,558 352,848 282,276 264,990 234,556 273,662 -25.73%
PBT 5,244 43,190 21,790 16,322 7,724 -10,178 11,454 -12.20%
Tax 40,404 -11,002 -4,986 -3,640 -1,256 -410 -1,004 -
NP 45,648 32,188 16,804 12,682 6,468 -10,588 10,450 27.84%
-
NP to SH 45,686 32,252 16,906 12,690 6,468 -10,568 10,450 27.85%
-
Tax Rate -770.48% 25.47% 22.88% 22.30% 16.26% - 8.77% -
Total Cost 222 444,370 336,044 269,594 258,522 245,144 263,212 -69.24%
-
Net Worth 177,549 143,414 108,903 97,117 85,377 80,296 36,302 30.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 14,203 11,359 5,185 - - - - -
Div Payout % 31.09% 35.22% 30.67% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 177,549 143,414 108,903 97,117 85,377 80,296 36,302 30.27%
NOSH 142,039 141,994 129,647 129,489 129,360 129,509 129,652 1.53%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 99.52% 6.75% 4.76% 4.49% 2.44% -4.51% 3.82% -
ROE 25.73% 22.49% 15.52% 13.07% 7.58% -13.16% 28.79% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.29 335.62 272.16 217.99 204.85 181.11 211.07 -26.85%
EPS 32.18 22.72 13.04 9.80 5.00 -8.16 8.06 25.93%
DPS 10.00 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.01 0.84 0.75 0.66 0.62 0.28 28.30%
Adjusted Per Share Value based on latest NOSH - 129,520
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 28.31 294.17 217.81 174.24 163.57 144.79 168.93 -25.73%
EPS 28.20 19.91 10.44 7.83 3.99 -6.52 6.45 27.85%
DPS 8.77 7.01 3.20 0.00 0.00 0.00 0.00 -
NAPS 1.096 0.8853 0.6722 0.5995 0.527 0.4957 0.2241 30.26%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.65 1.71 0.95 0.99 0.83 1.00 0.50 -
P/RPS 11.30 0.51 0.35 0.45 0.41 0.55 0.24 89.96%
P/EPS 11.35 7.53 7.29 10.10 16.60 -12.25 6.20 10.59%
EY 8.81 13.28 13.73 9.90 6.02 -8.16 16.12 -9.57%
DY 2.74 4.68 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.69 1.13 1.32 1.26 1.61 1.79 8.49%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 26/01/11 27/01/10 21/01/09 24/01/08 27/02/07 16/02/06 28/02/05 -
Price 3.51 1.70 0.96 1.00 0.87 1.05 0.54 -
P/RPS 10.87 0.51 0.35 0.46 0.42 0.58 0.26 86.24%
P/EPS 10.91 7.48 7.36 10.20 17.40 -12.87 6.70 8.46%
EY 9.16 13.36 13.58 9.80 5.75 -7.77 14.93 -7.81%
DY 2.85 4.71 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.68 1.14 1.33 1.32 1.69 1.93 6.45%

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