[CIHLDG] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 50.04%
YoY- 98.04%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 33,754 375,984 267,067 220,449 200,087 168,182 213,261 -26.44%
PBT 4,986 35,286 17,555 12,309 5,772 -9,804 10,251 -11.31%
Tax 25,923 -8,267 -3,952 -2,800 -966 -354 -1,392 -
NP 30,909 27,019 13,603 9,509 4,806 -10,158 8,859 23.14%
-
NP to SH 30,946 27,076 13,677 9,520 4,807 -10,189 8,859 23.16%
-
Tax Rate -519.92% 23.43% 22.51% 22.75% 16.74% - 13.58% -
Total Cost 2,845 348,965 253,464 210,940 195,281 178,340 204,402 -50.93%
-
Net Worth 180,367 150,488 111,490 101,028 86,811 75,186 40,150 28.43%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 7,101 5,678 2,592 - - - - -
Div Payout % 22.95% 20.97% 18.96% - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 180,367 150,488 111,490 101,028 86,811 75,186 40,150 28.43%
NOSH 142,021 141,970 129,639 129,523 129,568 129,631 129,517 1.54%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 91.57% 7.19% 5.09% 4.31% 2.40% -6.04% 4.15% -
ROE 17.16% 17.99% 12.27% 9.42% 5.54% -13.55% 22.06% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 23.77 264.83 206.01 170.20 154.43 129.74 164.66 -27.56%
EPS 21.79 19.07 10.55 7.35 3.71 -7.86 6.84 21.29%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.06 0.86 0.78 0.67 0.58 0.31 26.48%
Adjusted Per Share Value based on latest NOSH - 129,591
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 20.84 232.09 164.86 136.08 123.51 103.82 131.64 -26.43%
EPS 19.10 16.71 8.44 5.88 2.97 -6.29 5.47 23.15%
DPS 4.38 3.51 1.60 0.00 0.00 0.00 0.00 -
NAPS 1.1134 0.9289 0.6882 0.6236 0.5359 0.4641 0.2478 28.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.10 2.03 1.00 1.00 0.80 0.85 0.49 -
P/RPS 13.04 0.77 0.49 0.59 0.52 0.66 0.30 87.45%
P/EPS 14.23 10.64 9.48 13.61 21.56 -10.81 7.16 12.12%
EY 7.03 9.39 10.55 7.35 4.64 -9.25 13.96 -10.79%
DY 1.61 1.97 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.92 1.16 1.28 1.19 1.47 1.58 7.50%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/04/11 21/04/10 23/04/09 23/04/08 15/05/07 11/05/06 30/05/05 -
Price 3.02 2.12 1.00 1.00 0.80 0.86 0.50 -
P/RPS 12.71 0.80 0.49 0.59 0.52 0.66 0.30 86.65%
P/EPS 13.86 11.12 9.48 13.61 21.56 -10.94 7.31 11.24%
EY 7.22 9.00 10.55 7.35 4.64 -9.14 13.68 -10.09%
DY 1.66 1.89 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.00 1.16 1.28 1.19 1.48 1.61 6.72%

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