[CIHLDG] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 1.5%
YoY- 74.94%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 69,783 79,311 69,981 71,156 66,552 67,592 64,309 5.60%
PBT 3,234 4,148 4,266 3,894 8,034 1,910 1,795 48.11%
Tax 1,702 -981 -1,028 -791 -4,990 -338 -337 -
NP 4,936 3,167 3,238 3,103 3,044 1,572 1,458 125.63%
-
NP to SH 5,024 3,174 3,238 3,107 3,061 1,573 1,458 128.30%
-
Tax Rate -52.63% 23.65% 24.10% 20.31% 62.11% 17.70% 18.77% -
Total Cost 64,847 76,144 66,743 68,053 63,508 66,020 62,851 2.10%
-
Net Worth 104,923 101,081 97,140 93,209 90,698 87,099 85,917 14.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,181 - - - - - - -
Div Payout % 103.13% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 104,923 101,081 97,140 93,209 90,698 87,099 85,917 14.26%
NOSH 129,534 129,591 129,520 129,458 129,568 129,999 130,178 -0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.07% 3.99% 4.63% 4.36% 4.57% 2.33% 2.27% -
ROE 4.79% 3.14% 3.33% 3.33% 3.37% 1.81% 1.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 53.87 61.20 54.03 54.96 51.36 51.99 49.40 5.95%
EPS 3.88 2.45 2.50 2.40 2.37 1.21 1.12 129.12%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.75 0.72 0.70 0.67 0.66 14.64%
Adjusted Per Share Value based on latest NOSH - 129,458
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.07 48.96 43.20 43.92 41.08 41.72 39.70 5.58%
EPS 3.10 1.96 2.00 1.92 1.89 0.97 0.90 128.24%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6476 0.6239 0.5996 0.5753 0.5598 0.5376 0.5303 14.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.07 1.00 0.99 0.87 0.88 0.80 0.83 -
P/RPS 1.99 1.63 1.83 1.58 1.71 1.54 1.68 11.96%
P/EPS 27.59 40.83 39.60 36.25 37.25 66.12 74.11 -48.28%
EY 3.62 2.45 2.53 2.76 2.68 1.51 1.35 93.12%
DY 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.32 1.21 1.26 1.19 1.26 3.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/09/08 23/04/08 24/01/08 30/10/07 21/08/07 15/05/07 27/02/07 -
Price 0.96 1.00 1.00 1.12 0.85 0.80 0.87 -
P/RPS 1.78 1.63 1.85 2.04 1.65 1.54 1.76 0.75%
P/EPS 24.75 40.83 40.00 46.67 35.98 66.12 77.68 -53.38%
EY 4.04 2.45 2.50 2.14 2.78 1.51 1.29 114.20%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.28 1.33 1.56 1.21 1.19 1.32 -6.68%

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