[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 104.22%
YoY- 96.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 22,935 238,279 176,424 141,138 132,495 117,278 136,831 -25.73%
PBT 2,622 21,595 10,895 8,161 3,862 -5,089 5,727 -12.20%
Tax 20,202 -5,501 -2,493 -1,820 -628 -205 -502 -
NP 22,824 16,094 8,402 6,341 3,234 -5,294 5,225 27.84%
-
NP to SH 22,843 16,126 8,453 6,345 3,234 -5,284 5,225 27.85%
-
Tax Rate -770.48% 25.47% 22.88% 22.30% 16.26% - 8.77% -
Total Cost 111 222,185 168,022 134,797 129,261 122,572 131,606 -69.24%
-
Net Worth 177,549 143,414 108,903 97,117 85,377 80,296 36,302 30.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,101 5,679 2,592 - - - - -
Div Payout % 31.09% 35.22% 30.67% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 177,549 143,414 108,903 97,117 85,377 80,296 36,302 30.27%
NOSH 142,039 141,994 129,647 129,489 129,360 129,509 129,652 1.53%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 99.52% 6.75% 4.76% 4.49% 2.44% -4.51% 3.82% -
ROE 12.87% 11.24% 7.76% 6.53% 3.79% -6.58% 14.39% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.15 167.81 136.08 109.00 102.42 90.56 105.54 -26.85%
EPS 16.09 11.36 6.52 4.90 2.50 -4.08 4.03 25.93%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.01 0.84 0.75 0.66 0.62 0.28 28.30%
Adjusted Per Share Value based on latest NOSH - 129,520
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.16 147.09 108.90 87.12 81.79 72.39 84.46 -25.73%
EPS 14.10 9.95 5.22 3.92 2.00 -3.26 3.23 27.82%
DPS 4.38 3.51 1.60 0.00 0.00 0.00 0.00 -
NAPS 1.096 0.8853 0.6722 0.5995 0.527 0.4957 0.2241 30.26%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.65 1.71 0.95 0.99 0.83 1.00 0.50 -
P/RPS 22.60 1.02 0.70 0.91 0.81 1.10 0.47 90.63%
P/EPS 22.70 15.06 14.57 20.20 33.20 -24.51 12.41 10.58%
EY 4.41 6.64 6.86 4.95 3.01 -4.08 8.06 -9.55%
DY 1.37 2.34 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.69 1.13 1.32 1.26 1.61 1.79 8.49%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 26/01/11 27/01/10 21/01/09 24/01/08 27/02/07 16/02/06 28/02/05 -
Price 3.51 1.70 0.96 1.00 0.87 1.05 0.54 -
P/RPS 21.74 1.01 0.71 0.92 0.85 1.16 0.51 86.84%
P/EPS 21.83 14.97 14.72 20.41 34.80 -25.74 13.40 8.46%
EY 4.58 6.68 6.79 4.90 2.87 -3.89 7.46 -7.80%
DY 1.42 2.35 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.68 1.14 1.33 1.32 1.69 1.93 6.45%

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