[CIHLDG] QoQ TTM 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- 14.58%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 325,518 309,587 290,231 287,000 275,281 269,609 266,639 14.15%
PBT 18,275 17,369 15,542 20,342 18,104 15,633 13,806 20.45%
Tax -1,770 -1,609 -1,098 -7,790 -7,147 -6,456 -5,956 -55.30%
NP 16,505 15,760 14,444 12,552 10,957 9,177 7,850 63.75%
-
NP to SH 16,651 15,885 14,543 12,580 10,979 9,199 7,868 64.46%
-
Tax Rate 9.69% 9.26% 7.06% 38.30% 39.48% 41.30% 43.14% -
Total Cost 309,013 293,827 275,787 274,448 264,324 260,432 258,789 12.49%
-
Net Worth 108,846 108,955 104,923 101,081 97,140 93,209 90,698 12.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,772 5,181 5,181 - - - - -
Div Payout % 46.68% 32.62% 35.63% - - - - -
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 108,846 108,955 104,923 101,081 97,140 93,209 90,698 12.86%
NOSH 129,579 129,708 129,534 129,591 129,520 129,458 129,568 0.00%
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 5.07% 5.09% 4.98% 4.37% 3.98% 3.40% 2.94% -
ROE 15.30% 14.58% 13.86% 12.45% 11.30% 9.87% 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 251.21 238.68 224.06 221.46 212.54 208.26 205.79 14.15%
EPS 12.85 12.25 11.23 9.71 8.48 7.11 6.07 64.49%
DPS 6.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.81 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 200.93 191.09 179.15 177.15 169.92 166.42 164.58 14.16%
EPS 10.28 9.81 8.98 7.77 6.78 5.68 4.86 64.40%
DPS 4.80 3.20 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.6719 0.6725 0.6476 0.6239 0.5996 0.5753 0.5598 12.87%
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 0.38 0.38 0.48 0.45 0.47 0.42 0.43 -7.87%
P/EPS 7.39 7.35 9.53 10.30 11.68 12.24 14.49 -36.03%
EY 13.53 13.61 10.49 9.71 8.56 8.17 6.90 56.34%
DY 6.32 4.44 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.32 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 0.38 0.42 0.43 0.45 0.47 0.54 0.41 -4.91%
P/EPS 7.47 8.17 8.55 10.30 11.80 15.76 14.00 -34.08%
EY 13.39 12.25 11.69 9.71 8.48 6.34 7.14 51.78%
DY 6.25 4.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.19 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