[CIHLDG] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -8.95%
YoY- 161.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 476,558 352,848 282,276 264,990 234,556 273,662 12,327 83.78%
PBT 43,190 21,790 16,322 7,724 -10,178 11,454 -1,363 -
Tax -11,002 -4,986 -3,640 -1,256 -410 -1,004 -4,326 16.81%
NP 32,188 16,804 12,682 6,468 -10,588 10,450 -5,689 -
-
NP to SH 32,252 16,906 12,690 6,468 -10,568 10,450 -5,689 -
-
Tax Rate 25.47% 22.88% 22.30% 16.26% - 8.77% - -
Total Cost 444,370 336,044 269,594 258,522 245,144 263,212 18,016 70.53%
-
Net Worth 143,414 108,903 97,117 85,377 80,296 36,302 50,568 18.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,359 5,185 - - - - - -
Div Payout % 35.22% 30.67% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 143,414 108,903 97,117 85,377 80,296 36,302 50,568 18.95%
NOSH 141,994 129,647 129,489 129,360 129,509 129,652 57,464 16.25%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.75% 4.76% 4.49% 2.44% -4.51% 3.82% -46.15% -
ROE 22.49% 15.52% 13.07% 7.58% -13.16% 28.79% -11.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 335.62 272.16 217.99 204.85 181.11 211.07 21.45 58.08%
EPS 22.72 13.04 9.80 5.00 -8.16 8.06 -9.90 -
DPS 8.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.84 0.75 0.66 0.62 0.28 0.88 2.32%
Adjusted Per Share Value based on latest NOSH - 130,178
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 294.17 217.81 174.24 163.57 144.79 168.93 7.61 83.77%
EPS 19.91 10.44 7.83 3.99 -6.52 6.45 -3.51 -
DPS 7.01 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8853 0.6722 0.5995 0.527 0.4957 0.2241 0.3122 18.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.71 0.95 0.99 0.83 1.00 0.50 1.32 -
P/RPS 0.51 0.35 0.45 0.41 0.55 0.24 6.15 -33.93%
P/EPS 7.53 7.29 10.10 16.60 -12.25 6.20 -13.33 -
EY 13.28 13.73 9.90 6.02 -8.16 16.12 -7.50 -
DY 4.68 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.13 1.32 1.26 1.61 1.79 1.50 2.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/01/10 21/01/09 24/01/08 27/02/07 16/02/06 28/02/05 26/02/04 -
Price 1.70 0.96 1.00 0.87 1.05 0.54 1.37 -
P/RPS 0.51 0.35 0.46 0.42 0.58 0.26 6.39 -34.35%
P/EPS 7.48 7.36 10.20 17.40 -12.87 6.70 -13.84 -
EY 13.36 13.58 9.80 5.75 -7.77 14.93 -7.23 -
DY 4.71 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.14 1.33 1.32 1.69 1.93 1.56 1.24%

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