[CIHLDG] YoY Annualized 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- -0.91%
YoY- 147.18%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 501,312 356,089 293,932 266,782 224,242 284,348 24,774 65.03%
PBT 47,048 23,406 16,412 7,696 -13,072 13,668 -4,889 -
Tax -11,022 -5,269 -3,733 -1,288 -472 -1,856 -8,288 4.86%
NP 36,025 18,137 12,678 6,408 -13,544 11,812 -13,177 -
-
NP to SH 36,101 18,236 12,693 6,409 -13,585 11,812 -13,177 -
-
Tax Rate 23.43% 22.51% 22.75% 16.74% - 13.58% - -
Total Cost 465,286 337,952 281,253 260,374 237,786 272,536 37,951 51.82%
-
Net Worth 150,488 111,490 101,028 86,811 75,185 40,150 46,542 21.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,571 3,457 - - - - - -
Div Payout % 20.97% 18.96% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 150,488 111,490 101,028 86,811 75,185 40,150 46,542 21.59%
NOSH 141,970 129,639 129,523 129,568 129,631 129,517 57,459 16.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.19% 5.09% 4.31% 2.40% -6.04% 4.15% -53.19% -
ROE 23.99% 16.36% 12.56% 7.38% -18.07% 29.42% -28.31% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 353.11 274.68 226.93 205.90 172.99 219.54 43.12 41.95%
EPS 25.43 14.07 9.80 4.95 -10.48 9.12 -22.93 -
DPS 5.33 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.86 0.78 0.67 0.58 0.31 0.81 4.58%
Adjusted Per Share Value based on latest NOSH - 129,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 309.45 219.81 181.44 164.68 138.42 175.52 15.29 65.04%
EPS 22.28 11.26 7.84 3.96 -8.39 7.29 -8.13 -
DPS 4.67 2.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9289 0.6882 0.6236 0.5359 0.4641 0.2478 0.2873 21.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.03 1.00 1.00 0.80 0.85 0.49 1.35 -
P/RPS 0.57 0.36 0.44 0.39 0.49 0.22 3.13 -24.70%
P/EPS 7.98 7.11 10.20 16.17 -8.11 5.37 -5.89 -
EY 12.53 14.07 9.80 6.18 -12.33 18.61 -16.99 -
DY 2.63 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.16 1.28 1.19 1.47 1.58 1.67 2.35%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/04/10 23/04/09 23/04/08 15/05/07 11/05/06 30/05/05 27/05/04 -
Price 2.12 1.00 1.00 0.80 0.86 0.50 0.77 -
P/RPS 0.60 0.36 0.44 0.39 0.50 0.23 1.79 -16.64%
P/EPS 8.34 7.11 10.20 16.17 -8.21 5.48 -3.36 -
EY 11.99 14.07 9.80 6.18 -12.19 18.24 -29.78 -
DY 2.52 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.16 1.28 1.19 1.48 1.61 0.95 13.20%

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