[CIHLDG] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 48.64%
YoY- 147.18%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 375,984 267,067 220,449 200,087 168,182 213,261 18,581 65.03%
PBT 35,286 17,555 12,309 5,772 -9,804 10,251 -3,667 -
Tax -8,267 -3,952 -2,800 -966 -354 -1,392 -6,216 4.86%
NP 27,019 13,603 9,509 4,806 -10,158 8,859 -9,883 -
-
NP to SH 27,076 13,677 9,520 4,807 -10,189 8,859 -9,883 -
-
Tax Rate 23.43% 22.51% 22.75% 16.74% - 13.58% - -
Total Cost 348,965 253,464 210,940 195,281 178,340 204,402 28,464 51.82%
-
Net Worth 150,488 111,490 101,028 86,811 75,186 40,150 46,542 21.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,678 2,592 - - - - - -
Div Payout % 20.97% 18.96% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 150,488 111,490 101,028 86,811 75,186 40,150 46,542 21.59%
NOSH 141,970 129,639 129,523 129,568 129,631 129,517 57,459 16.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.19% 5.09% 4.31% 2.40% -6.04% 4.15% -53.19% -
ROE 17.99% 12.27% 9.42% 5.54% -13.55% 22.06% -21.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 264.83 206.01 170.20 154.43 129.74 164.66 32.34 41.94%
EPS 19.07 10.55 7.35 3.71 -7.86 6.84 -17.20 -
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.86 0.78 0.67 0.58 0.31 0.81 4.58%
Adjusted Per Share Value based on latest NOSH - 129,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 232.09 164.86 136.08 123.51 103.82 131.64 11.47 65.03%
EPS 16.71 8.44 5.88 2.97 -6.29 5.47 -6.10 -
DPS 3.51 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9289 0.6882 0.6236 0.5359 0.4641 0.2478 0.2873 21.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.03 1.00 1.00 0.80 0.85 0.49 1.35 -
P/RPS 0.77 0.49 0.59 0.52 0.66 0.30 4.17 -24.52%
P/EPS 10.64 9.48 13.61 21.56 -10.81 7.16 -7.85 -
EY 9.39 10.55 7.35 4.64 -9.25 13.96 -12.74 -
DY 1.97 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.16 1.28 1.19 1.47 1.58 1.67 2.35%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/04/10 23/04/09 23/04/08 15/05/07 11/05/06 30/05/05 27/05/04 -
Price 2.12 1.00 1.00 0.80 0.86 0.50 0.77 -
P/RPS 0.80 0.49 0.59 0.52 0.66 0.30 2.38 -16.60%
P/EPS 11.12 9.48 13.61 21.56 -10.94 7.31 -4.48 -
EY 9.00 10.55 7.35 4.64 -9.14 13.68 -22.34 -
DY 1.89 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.16 1.28 1.19 1.48 1.61 0.95 13.20%

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