[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -598.96%
YoY- -201.13%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 176,424 141,138 132,495 117,278 136,831 12,327 13,023 54.33%
PBT 10,895 8,161 3,862 -5,089 5,727 -1,363 -161,251 -
Tax -2,493 -1,820 -628 -205 -502 -4,326 -5,342 -11.91%
NP 8,402 6,341 3,234 -5,294 5,225 -5,689 -166,593 -
-
NP to SH 8,453 6,345 3,234 -5,284 5,225 -5,689 -166,593 -
-
Tax Rate 22.88% 22.30% 16.26% - 8.77% - - -
Total Cost 168,022 134,797 129,261 122,572 131,606 18,016 179,616 -1.10%
-
Net Worth 108,903 97,117 85,377 80,296 36,302 50,568 67,716 8.23%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,592 - - - - - - -
Div Payout % 30.67% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 108,903 97,117 85,377 80,296 36,302 50,568 67,716 8.23%
NOSH 129,647 129,489 129,360 129,509 129,652 57,464 57,386 14.53%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.76% 4.49% 2.44% -4.51% 3.82% -46.15% -1,279.22% -
ROE 7.76% 6.53% 3.79% -6.58% 14.39% -11.25% -246.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 136.08 109.00 102.42 90.56 105.54 21.45 22.69 34.75%
EPS 6.52 4.90 2.50 -4.08 4.03 -9.90 290.30 -46.85%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.75 0.66 0.62 0.28 0.88 1.18 -5.50%
Adjusted Per Share Value based on latest NOSH - 129,693
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 108.90 87.12 81.79 72.39 84.46 7.61 8.04 54.33%
EPS 5.22 3.92 2.00 -3.26 3.23 -3.51 -102.84 -
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6722 0.5995 0.527 0.4957 0.2241 0.3122 0.418 8.23%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.95 0.99 0.83 1.00 0.50 1.32 1.29 -
P/RPS 0.70 0.91 0.81 1.10 0.47 6.15 5.68 -29.43%
P/EPS 14.57 20.20 33.20 -24.51 12.41 -13.33 -0.44 -
EY 6.86 4.95 3.01 -4.08 8.06 -7.50 -225.04 -
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.26 1.61 1.79 1.50 1.09 0.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 21/01/09 24/01/08 27/02/07 16/02/06 28/02/05 26/02/04 18/02/03 -
Price 0.96 1.00 0.87 1.05 0.54 1.37 1.11 -
P/RPS 0.71 0.92 0.85 1.16 0.51 6.39 4.89 -27.48%
P/EPS 14.72 20.41 34.80 -25.74 13.40 -13.84 -0.38 -
EY 6.79 4.90 2.87 -3.89 7.46 -7.23 -261.53 -
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 1.32 1.69 1.93 1.56 0.94 3.26%

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