[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 288.74%
YoY- 67.71%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 495,116 362,048 284,624 272,744 225,008 253,432 25,020 64.38%
PBT 44,016 22,884 15,576 8,268 5,468 13,112 -4,084 -
Tax -11,116 -5,208 -3,164 -1,164 -1,268 -3,660 -6,160 10.32%
NP 32,900 17,676 12,412 7,104 4,200 9,452 -10,244 -
-
NP to SH 32,892 17,796 12,428 7,104 4,236 9,452 -10,244 -
-
Tax Rate 25.25% 22.76% 20.31% 14.08% 23.19% 27.91% - -
Total Cost 462,216 344,372 272,212 265,640 220,808 243,980 35,264 53.49%
-
Net Worth 140,517 108,955 93,209 84,262 33,578 33,757 52,927 17.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 140,517 108,955 93,209 84,262 33,578 33,757 52,927 17.65%
NOSH 141,937 129,708 129,458 129,635 129,146 129,835 56,911 16.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.64% 4.88% 4.36% 2.60% 1.87% 3.73% -40.94% -
ROE 23.41% 16.33% 13.33% 8.43% 12.62% 28.00% -19.35% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 348.83 279.12 219.86 210.39 174.23 195.20 43.96 41.18%
EPS 23.16 13.72 9.60 5.48 3.28 7.28 -18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.84 0.72 0.65 0.26 0.26 0.93 1.04%
Adjusted Per Share Value based on latest NOSH - 129,635
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 305.61 223.48 175.69 168.35 138.89 156.43 15.44 64.39%
EPS 20.30 10.98 7.67 4.38 2.61 5.83 -6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8674 0.6725 0.5753 0.5201 0.2073 0.2084 0.3267 17.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.40 0.90 0.87 0.87 1.15 0.55 1.16 -
P/RPS 0.40 0.32 0.40 0.41 0.66 0.28 2.64 -26.96%
P/EPS 6.04 6.56 9.06 15.88 35.06 7.55 -6.44 -
EY 16.55 15.24 11.03 6.30 2.85 13.24 -15.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.07 1.21 1.34 4.42 2.12 1.25 2.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 03/11/09 30/10/08 30/10/07 21/11/06 24/11/05 30/11/04 21/11/03 -
Price 1.56 1.00 1.12 0.87 1.15 0.48 1.29 -
P/RPS 0.45 0.36 0.51 0.41 0.66 0.25 2.93 -26.79%
P/EPS 6.73 7.29 11.67 15.88 35.06 6.59 -7.17 -
EY 14.85 13.72 8.57 6.30 2.85 15.17 -13.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.19 1.56 1.34 4.42 1.85 1.39 2.15%

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