[CIHLDG] YoY 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 301,056 424,835 325,518 275,281 237,377 248,422 201,039 6.95%
PBT 29,468 38,668 18,275 18,104 4,121 -12,634 -50,013 -
Tax 15,711 -10,093 -1,770 -7,147 669 2,888 -3,671 -
NP 45,179 28,575 16,505 10,957 4,790 -9,746 -53,684 -
-
NP to SH 45,245 28,649 16,651 10,979 4,755 -9,742 -53,684 -
-
Tax Rate -53.32% 26.10% 9.69% 39.48% -16.23% - - -
Total Cost 255,877 396,260 309,013 264,324 232,587 258,168 254,723 0.07%
-
Net Worth 177,534 143,475 108,846 97,140 85,917 80,409 36,260 30.29%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 17,037 12,214 7,772 - - - - -
Div Payout % 37.66% 42.63% 46.68% - - - - -
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 177,534 143,475 108,846 97,140 85,917 80,409 36,260 30.29%
NOSH 142,027 142,054 129,579 129,520 130,178 129,693 129,502 1.54%
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 15.01% 6.73% 5.07% 3.98% 2.02% -3.92% -26.70% -
ROE 25.49% 19.97% 15.30% 11.30% 5.53% -12.12% -148.05% -
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 211.97 299.06 251.21 212.54 182.35 191.55 155.24 5.32%
EPS 31.86 20.17 12.85 8.48 3.65 -7.51 -41.45 -
DPS 12.00 8.60 6.00 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 185.84 262.24 200.94 169.93 146.53 153.35 124.10 6.95%
EPS 27.93 17.68 10.28 6.78 2.94 -6.01 -33.14 -
DPS 10.52 7.54 4.80 0.00 0.00 0.00 0.00 -
NAPS 1.0959 0.8856 0.6719 0.5996 0.5304 0.4964 0.2238 30.29%
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 1.72 0.57 0.38 0.47 0.46 0.52 0.32 32.33%
P/EPS 11.46 8.48 7.39 11.68 22.72 -13.31 -1.21 -
EY 8.73 11.79 13.53 8.56 4.40 -7.51 -82.91 -
DY 3.29 5.03 6.32 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 1.66 0.57 0.38 0.47 0.48 0.55 0.35 29.60%
P/EPS 11.02 8.43 7.47 11.80 23.82 -13.98 -1.30 -
EY 9.08 11.86 13.39 8.48 4.20 -7.15 -76.77 -
DY 3.42 5.06 6.25 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