[CIHLDG] QoQ Cumulative 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- 63.68%
YoY- 309.03%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 220,449 141,138 71,156 265,775 200,087 132,495 68,186 118.49%
PBT 12,309 8,161 3,894 13,537 5,772 3,862 2,067 228.18%
Tax -2,800 -1,820 -791 -5,687 -966 -628 -291 351.76%
NP 9,509 6,341 3,103 7,850 4,806 3,234 1,776 205.73%
-
NP to SH 9,520 6,345 3,107 7,868 4,807 3,234 1,776 205.97%
-
Tax Rate 22.75% 22.30% 20.31% 42.01% 16.74% 16.26% 14.08% -
Total Cost 210,940 134,797 68,053 257,925 195,281 129,261 66,410 115.92%
-
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 9.42% 6.53% 3.33% 8.67% 5.54% 3.79% 2.11% -
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 170.20 109.00 54.96 205.12 154.43 102.42 52.60 118.61%
EPS 7.35 4.90 2.40 6.07 3.71 2.50 1.37 206.14%
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 136.07 87.12 43.92 164.05 123.50 81.78 42.09 118.48%
EPS 5.88 3.92 1.92 4.86 2.97 2.00 1.10 205.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6236 0.5995 0.5753 0.5598 0.5358 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 0.59 0.91 1.58 0.43 0.52 0.81 1.65 -49.58%
P/EPS 13.61 20.20 36.25 14.49 21.56 33.20 63.50 -64.15%
EY 7.35 4.95 2.76 6.90 4.64 3.01 1.57 179.58%
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 0.59 0.92 2.04 0.41 0.52 0.85 1.65 -49.58%
P/EPS 13.61 20.41 46.67 14.00 21.56 34.80 63.50 -64.15%
EY 7.35 4.90 2.14 7.14 4.64 2.87 1.57 179.58%
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