[CIHLDG] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.04%
YoY- -261.75%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 275,281 237,377 248,422 201,039 26,350 26,018 28,639 45.79%
PBT 18,104 4,121 -12,634 -50,013 -9,381 -165,524 -13,098 -
Tax -7,147 669 2,888 -3,671 -5,459 -10,488 4,761 -
NP 10,957 4,790 -9,746 -53,684 -14,840 -176,012 -8,337 -
-
NP to SH 10,979 4,755 -9,742 -53,684 -14,840 -176,012 -19,592 -
-
Tax Rate 39.48% -16.23% - - - - - -
Total Cost 264,324 232,587 258,168 254,723 41,190 202,030 36,976 38.77%
-
Net Worth 97,140 85,917 80,409 36,260 50,047 67,706 243,043 -14.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 402 286 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 97,140 85,917 80,409 36,260 50,047 67,706 243,043 -14.16%
NOSH 129,520 130,178 129,693 129,502 56,872 57,378 57,457 14.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.98% 2.02% -3.92% -26.70% -56.32% -676.50% -29.11% -
ROE 11.30% 5.53% -12.12% -148.05% -29.65% -259.96% -8.06% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 212.54 182.35 191.55 155.24 46.33 45.34 49.84 27.32%
EPS 8.48 3.65 -7.51 -41.45 -26.09 -306.75 -34.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.50 -
NAPS 0.75 0.66 0.62 0.28 0.88 1.18 4.23 -25.03%
Adjusted Per Share Value based on latest NOSH - 129,502
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 169.92 146.52 153.34 124.09 16.26 16.06 17.68 45.78%
EPS 6.78 2.94 -6.01 -33.14 -9.16 -108.64 -12.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.18 -
NAPS 0.5996 0.5303 0.4963 0.2238 0.3089 0.4179 1.5002 -14.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.99 0.83 1.00 0.50 1.32 1.29 1.89 -
P/RPS 0.47 0.46 0.52 0.32 2.85 2.84 3.79 -29.37%
P/EPS 11.68 22.72 -13.31 -1.21 -5.06 -0.42 -5.54 -
EY 8.56 4.40 -7.51 -82.91 -19.77 -237.79 -18.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.54 0.26 -
P/NAPS 1.32 1.26 1.61 1.79 1.50 1.09 0.45 19.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/01/08 27/02/07 16/02/06 28/02/05 26/02/04 18/02/03 27/03/02 -
Price 1.00 0.87 1.05 0.54 1.37 1.11 2.35 -
P/RPS 0.47 0.48 0.55 0.35 2.96 2.45 4.71 -31.88%
P/EPS 11.80 23.82 -13.98 -1.30 -5.25 -0.36 -6.89 -
EY 8.48 4.20 -7.15 -76.77 -19.05 -276.36 -14.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.63 0.21 -
P/NAPS 1.33 1.32 1.69 1.93 1.56 0.94 0.56 15.50%

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