[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 57.96%
YoY- 74.94%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 43,908 495,116 362,048 284,624 272,744 225,008 253,432 -25.32%
PBT 4,096 44,016 22,884 15,576 8,268 5,468 13,112 -17.62%
Tax 42,540 -11,116 -5,208 -3,164 -1,164 -1,268 -3,660 -
NP 46,636 32,900 17,676 12,412 7,104 4,200 9,452 30.46%
-
NP to SH 46,684 32,892 17,796 12,428 7,104 4,236 9,452 30.48%
-
Tax Rate -1,038.57% 25.25% 22.76% 20.31% 14.08% 23.19% 27.91% -
Total Cost -2,728 462,216 344,372 272,212 265,640 220,808 243,980 -
-
Net Worth 173,301 140,517 108,955 93,209 84,262 33,578 33,757 31.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 173,301 140,517 108,955 93,209 84,262 33,578 33,757 31.32%
NOSH 142,050 141,937 129,708 129,458 129,635 129,146 129,835 1.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 106.21% 6.64% 4.88% 4.36% 2.60% 1.87% 3.73% -
ROE 26.94% 23.41% 16.33% 13.33% 8.43% 12.62% 28.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.91 348.83 279.12 219.86 210.39 174.23 195.20 -26.43%
EPS 32.88 23.16 13.72 9.60 5.48 3.28 7.28 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.99 0.84 0.72 0.65 0.26 0.26 29.37%
Adjusted Per Share Value based on latest NOSH - 129,458
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.10 305.61 223.48 175.69 168.35 138.89 156.43 -25.32%
EPS 28.82 20.30 10.98 7.67 4.38 2.61 5.83 30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0697 0.8674 0.6725 0.5753 0.5201 0.2073 0.2084 31.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.78 1.40 0.90 0.87 0.87 1.15 0.55 -
P/RPS 12.23 0.40 0.32 0.40 0.41 0.66 0.28 87.60%
P/EPS 11.50 6.04 6.56 9.06 15.88 35.06 7.55 7.26%
EY 8.69 16.55 15.24 11.03 6.30 2.85 13.24 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 1.41 1.07 1.21 1.34 4.42 2.12 6.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 03/11/09 30/10/08 30/10/07 21/11/06 24/11/05 30/11/04 -
Price 3.92 1.56 1.00 1.12 0.87 1.15 0.48 -
P/RPS 12.68 0.45 0.36 0.51 0.41 0.66 0.25 92.33%
P/EPS 11.93 6.73 7.29 11.67 15.88 35.06 6.59 10.39%
EY 8.38 14.85 13.72 8.57 6.30 2.85 15.17 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 1.58 1.19 1.56 1.34 4.42 1.85 9.61%

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