[CIHLDG] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 256.16%
YoY- 148.81%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 269,609 266,639 254,065 237,377 234,094 222,160 222,896 13.51%
PBT 15,633 13,806 10,746 4,121 -4,130 -4,830 -21,873 -
Tax -6,456 -5,956 480 669 1,119 1,093 3,629 -
NP 9,177 7,850 11,226 4,790 -3,011 -3,737 -18,244 -
-
NP to SH 9,199 7,868 11,233 4,755 -3,045 -3,762 -18,281 -
-
Tax Rate 41.30% 43.14% -4.47% -16.23% - - - -
Total Cost 260,432 258,789 242,839 232,587 237,105 225,897 241,140 5.25%
-
Net Worth 93,209 90,698 87,099 85,917 84,262 81,607 75,261 15.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,209 90,698 87,099 85,917 84,262 81,607 75,261 15.31%
NOSH 129,458 129,568 129,999 130,178 129,635 129,536 129,761 -0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.40% 2.94% 4.42% 2.02% -1.29% -1.68% -8.18% -
ROE 9.87% 8.67% 12.90% 5.53% -3.61% -4.61% -24.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 208.26 205.79 195.43 182.35 180.58 171.50 171.77 13.68%
EPS 7.11 6.07 8.64 3.65 -2.35 -2.90 -14.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.67 0.66 0.65 0.63 0.58 15.49%
Adjusted Per Share Value based on latest NOSH - 130,178
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 166.42 164.58 156.82 146.52 144.50 137.13 137.58 13.51%
EPS 5.68 4.86 6.93 2.94 -1.88 -2.32 -11.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5753 0.5598 0.5376 0.5303 0.5201 0.5037 0.4646 15.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.87 0.88 0.80 0.83 0.87 0.94 0.85 -
P/RPS 0.42 0.43 0.41 0.46 0.48 0.55 0.49 -9.75%
P/EPS 12.24 14.49 9.26 22.72 -37.04 -32.37 -6.03 -
EY 8.17 6.90 10.80 4.40 -2.70 -3.09 -16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 1.19 1.26 1.34 1.49 1.47 -12.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 21/08/07 15/05/07 27/02/07 21/11/06 22/08/06 11/05/06 -
Price 1.12 0.85 0.80 0.87 0.87 0.79 0.86 -
P/RPS 0.54 0.41 0.41 0.48 0.48 0.46 0.50 5.25%
P/EPS 15.76 14.00 9.26 23.82 -37.04 -27.20 -6.10 -
EY 6.34 7.14 10.80 4.20 -2.70 -3.68 -16.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.21 1.19 1.32 1.34 1.25 1.48 3.56%

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