[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 50.04%
YoY- 98.04%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 176,424 90,512 290,451 220,449 141,138 71,156 265,775 -23.80%
PBT 10,895 5,721 15,546 12,309 8,161 3,894 13,537 -13.41%
Tax -2,493 -1,302 -1,101 -2,800 -1,820 -791 -5,687 -42.14%
NP 8,402 4,419 14,445 9,509 6,341 3,103 7,850 4.61%
-
NP to SH 8,453 4,449 14,544 9,520 6,345 3,107 7,868 4.87%
-
Tax Rate 22.88% 22.76% 7.08% 22.75% 22.30% 20.31% 42.01% -
Total Cost 168,022 86,093 276,006 210,940 134,797 68,053 257,925 -24.75%
-
Net Worth 108,903 108,955 103,714 101,028 97,117 93,209 90,698 12.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,592 - 5,185 - - - - -
Div Payout % 30.67% - 35.66% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 108,903 108,955 103,714 101,028 97,117 93,209 90,698 12.90%
NOSH 129,647 129,708 129,643 129,523 129,489 129,458 129,568 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.76% 4.88% 4.97% 4.31% 4.49% 4.36% 2.95% -
ROE 7.76% 4.08% 14.02% 9.42% 6.53% 3.33% 8.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 136.08 69.78 224.04 170.20 109.00 54.96 205.12 -23.83%
EPS 6.52 3.43 11.22 7.35 4.90 2.40 6.07 4.86%
DPS 2.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.80 0.78 0.75 0.72 0.70 12.86%
Adjusted Per Share Value based on latest NOSH - 129,591
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.90 55.87 179.29 136.08 87.12 43.92 164.06 -23.81%
EPS 5.22 2.75 8.98 5.88 3.92 1.92 4.86 4.85%
DPS 1.60 0.00 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.6722 0.6726 0.6402 0.6236 0.5995 0.5754 0.5599 12.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.95 0.90 1.07 1.00 0.99 0.87 0.88 -
P/RPS 0.70 1.29 0.48 0.59 0.91 1.58 0.43 38.17%
P/EPS 14.57 26.24 9.54 13.61 20.20 36.25 14.49 0.36%
EY 6.86 3.81 10.48 7.35 4.95 2.76 6.90 -0.38%
DY 2.11 0.00 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.34 1.28 1.32 1.21 1.26 -6.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 21/01/09 30/10/08 12/09/08 23/04/08 24/01/08 30/10/07 21/08/07 -
Price 0.96 1.00 0.96 1.00 1.00 1.12 0.85 -
P/RPS 0.71 1.43 0.43 0.59 0.92 2.04 0.41 43.96%
P/EPS 14.72 29.15 8.56 13.61 20.41 46.67 14.00 3.38%
EY 6.79 3.43 11.69 7.35 4.90 2.14 7.14 -3.28%
DY 2.08 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.20 1.28 1.33 1.56 1.21 -3.87%

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