[CIHLDG] QoQ 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 282,276 284,624 265,775 266,782 264,990 272,744 222,160 17.25%
PBT 16,322 15,576 13,537 7,696 7,724 8,268 -4,831 -
Tax -3,640 -3,164 -5,687 -1,288 -1,256 -1,164 1,093 -
NP 12,682 12,412 7,850 6,408 6,468 7,104 -3,738 -
-
NP to SH 12,690 12,428 7,868 6,409 6,468 7,104 -3,764 -
-
Tax Rate 22.30% 20.31% 42.01% 16.74% 16.26% 14.08% - -
Total Cost 269,594 272,212 257,925 260,374 258,522 265,640 225,898 12.47%
-
Net Worth 97,117 93,209 90,698 86,811 85,377 84,262 83,067 10.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 97,117 93,209 90,698 86,811 85,377 84,262 83,067 10.94%
NOSH 129,489 129,458 129,568 129,568 129,360 129,635 129,793 -0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.49% 4.36% 2.95% 2.40% 2.44% 2.60% -1.68% -
ROE 13.07% 13.33% 8.67% 7.38% 7.58% 8.43% -4.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 217.99 219.86 205.12 205.90 204.85 210.39 171.16 17.44%
EPS 9.80 9.60 6.07 4.95 5.00 5.48 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.70 0.67 0.66 0.65 0.64 11.12%
Adjusted Per Share Value based on latest NOSH - 129,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 174.24 175.69 164.06 164.68 163.57 168.36 137.14 17.25%
EPS 7.83 7.67 4.86 3.96 3.99 4.39 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.5754 0.5599 0.5359 0.527 0.5201 0.5128 10.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.99 0.87 0.88 0.80 0.83 0.87 0.94 -
P/RPS 0.45 0.40 0.43 0.39 0.41 0.41 0.55 -12.48%
P/EPS 10.10 9.06 14.49 16.17 16.60 15.88 -32.41 -
EY 9.90 11.03 6.90 6.18 6.02 6.30 -3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.21 1.26 1.19 1.26 1.34 1.47 -6.90%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 24/01/08 30/10/07 21/08/07 15/05/07 27/02/07 21/11/06 22/08/06 -
Price 1.00 1.12 0.85 0.80 0.87 0.87 0.79 -
P/RPS 0.46 0.51 0.41 0.39 0.42 0.41 0.46 0.00%
P/EPS 10.20 11.67 14.00 16.17 17.40 15.88 -27.24 -
EY 9.80 8.57 7.14 6.18 5.75 6.30 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 1.21 1.19 1.32 1.34 1.23 5.33%

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