[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 22.76%
YoY- 309.03%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 293,932 282,276 284,624 265,775 266,782 264,990 272,744 5.10%
PBT 16,412 16,322 15,576 13,537 7,696 7,724 8,268 57.87%
Tax -3,733 -3,640 -3,164 -5,687 -1,288 -1,256 -1,164 117.31%
NP 12,678 12,682 12,412 7,850 6,408 6,468 7,104 47.07%
-
NP to SH 12,693 12,690 12,428 7,868 6,409 6,468 7,104 47.19%
-
Tax Rate 22.75% 22.30% 20.31% 42.01% 16.74% 16.26% 14.08% -
Total Cost 281,253 269,594 272,212 257,925 260,374 258,522 265,640 3.87%
-
Net Worth 101,028 97,117 93,209 90,698 86,811 85,377 84,262 12.84%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 101,028 97,117 93,209 90,698 86,811 85,377 84,262 12.84%
NOSH 129,523 129,489 129,458 129,568 129,568 129,360 129,635 -0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.31% 4.49% 4.36% 2.95% 2.40% 2.44% 2.60% -
ROE 12.56% 13.07% 13.33% 8.67% 7.38% 7.58% 8.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 226.93 217.99 219.86 205.12 205.90 204.85 210.39 5.16%
EPS 9.80 9.80 9.60 6.07 4.95 5.00 5.48 47.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.72 0.70 0.67 0.66 0.65 12.91%
Adjusted Per Share Value based on latest NOSH - 129,568
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 181.44 174.24 175.69 164.06 164.68 163.57 168.36 5.10%
EPS 7.84 7.83 7.67 4.86 3.96 3.99 4.39 47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6236 0.5995 0.5754 0.5599 0.5359 0.527 0.5201 12.84%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.00 0.99 0.87 0.88 0.80 0.83 0.87 -
P/RPS 0.44 0.45 0.40 0.43 0.39 0.41 0.41 4.81%
P/EPS 10.20 10.10 9.06 14.49 16.17 16.60 15.88 -25.53%
EY 9.80 9.90 11.03 6.90 6.18 6.02 6.30 34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.32 1.21 1.26 1.19 1.26 1.34 -3.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/04/08 24/01/08 30/10/07 21/08/07 15/05/07 27/02/07 21/11/06 -
Price 1.00 1.00 1.12 0.85 0.80 0.87 0.87 -
P/RPS 0.44 0.46 0.51 0.41 0.39 0.42 0.41 4.81%
P/EPS 10.20 10.20 11.67 14.00 16.17 17.40 15.88 -25.53%
EY 9.80 9.80 8.57 7.14 6.18 5.75 6.30 34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.56 1.21 1.19 1.32 1.34 -3.00%

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