[CIHLDG] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 22.76%
YoY- 309.03%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 516,401 362,981 290,451 265,775 222,160 267,975 76,533 37.44%
PBT 48,440 27,967 15,546 13,537 -4,831 -1,818 -57,100 -
Tax -9,991 -7,085 -1,101 -5,687 1,093 2,608 -7,496 4.90%
NP 38,449 20,882 14,445 7,850 -3,738 790 -64,596 -
-
NP to SH 38,528 20,975 14,544 7,868 -3,764 766 -64,596 -
-
Tax Rate 20.63% 25.33% 7.08% 42.01% - - - -
Total Cost 477,952 342,099 276,006 257,925 225,898 267,185 141,129 22.53%
-
Net Worth 161,898 120,739 103,714 90,698 83,067 86,027 13,135 51.95%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,621 9,087 5,185 - - - - -
Div Payout % 40.55% 43.33% 35.66% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 161,898 120,739 103,714 90,698 83,067 86,027 13,135 51.95%
NOSH 142,016 129,826 129,643 129,568 129,793 130,344 54,731 17.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.45% 5.75% 4.97% 2.95% -1.68% 0.29% -84.40% -
ROE 23.80% 17.37% 14.02% 8.67% -4.53% 0.89% -491.77% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 363.62 279.59 224.04 205.12 171.16 205.59 139.83 17.25%
EPS 27.13 16.15 11.22 6.07 -2.90 0.59 -118.01 -
DPS 11.00 7.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.93 0.80 0.70 0.64 0.66 0.24 29.63%
Adjusted Per Share Value based on latest NOSH - 129,568
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 318.75 224.05 179.28 164.05 137.13 165.41 47.24 37.44%
EPS 23.78 12.95 8.98 4.86 -2.32 0.47 -39.87 -
DPS 9.64 5.61 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.9993 0.7453 0.6402 0.5598 0.5127 0.531 0.0811 51.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.72 1.06 1.07 0.88 0.94 0.60 0.73 -
P/RPS 0.75 0.38 0.48 0.43 0.55 0.29 0.52 6.29%
P/EPS 10.03 6.56 9.54 14.49 -32.41 102.10 -0.62 -
EY 9.97 15.24 10.48 6.90 -3.09 0.98 -161.68 -
DY 4.04 6.60 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.14 1.34 1.26 1.47 0.91 3.04 -3.92%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 12/09/08 21/08/07 22/08/06 25/08/05 29/09/04 -
Price 2.91 1.18 0.96 0.85 0.79 1.19 0.54 -
P/RPS 0.80 0.42 0.43 0.41 0.46 0.58 0.39 12.71%
P/EPS 10.73 7.30 8.56 14.00 -27.24 202.49 -0.46 -
EY 9.32 13.69 11.69 7.14 -3.67 0.49 -218.56 -
DY 3.78 5.93 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.27 1.20 1.21 1.23 1.80 2.25 2.10%

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