[CIHLDG] QoQ TTM 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- 136.24%
YoY- 161.45%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 275,281 269,609 266,639 254,065 237,377 234,094 222,160 15.31%
PBT 18,104 15,633 13,806 10,746 4,121 -4,130 -4,830 -
Tax -7,147 -6,456 -5,956 480 669 1,119 1,093 -
NP 10,957 9,177 7,850 11,226 4,790 -3,011 -3,737 -
-
NP to SH 10,979 9,199 7,868 11,233 4,755 -3,045 -3,762 -
-
Tax Rate 39.48% 41.30% 43.14% -4.47% -16.23% - - -
Total Cost 264,324 260,432 258,789 242,839 232,587 237,105 225,897 11.00%
-
Net Worth 97,140 93,209 90,698 87,099 85,917 84,262 81,607 12.28%
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 97,140 93,209 90,698 87,099 85,917 84,262 81,607 12.28%
NOSH 129,520 129,458 129,568 129,999 130,178 129,635 129,536 -0.00%
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 3.98% 3.40% 2.94% 4.42% 2.02% -1.29% -1.68% -
ROE 11.30% 9.87% 8.67% 12.90% 5.53% -3.61% -4.61% -
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 212.54 208.26 205.79 195.43 182.35 180.58 171.50 15.33%
EPS 8.48 7.11 6.07 8.64 3.65 -2.35 -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 0.63 12.29%
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 169.92 166.42 164.58 156.82 146.52 144.50 137.13 15.32%
EPS 6.78 5.68 4.86 6.93 2.94 -1.88 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5996 0.5753 0.5598 0.5376 0.5303 0.5201 0.5037 12.28%
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 0.47 0.42 0.43 0.41 0.46 0.48 0.55 -9.92%
P/EPS 11.68 12.24 14.49 9.26 22.72 -37.04 -32.37 -
EY 8.56 8.17 6.90 10.80 4.40 -2.70 -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 1.49 -7.73%
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 0.47 0.54 0.41 0.41 0.48 0.48 0.46 1.44%
P/EPS 11.80 15.76 14.00 9.26 23.82 -37.04 -27.20 -
EY 8.48 6.34 7.14 10.80 4.20 -2.70 -3.68 -
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 1.25 4.21%

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