[CIHLDG] YoY 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- -17.91%
YoY- 122.99%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
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 114,500 85,912 69,981 64,309 61,026 73,474 6,072 63.07%
PBT 10,591 5,172 4,266 1,795 -6,456 2,448 -341 -
Tax -2,722 -1,189 -1,028 -337 113 414 -2,787 -0.39%
NP 7,869 3,983 3,238 1,458 -6,343 2,862 -3,128 -
-
NP to SH 7,903 4,004 3,238 1,458 -6,342 2,862 -3,128 -
-
Tax Rate 25.70% 22.99% 24.10% 18.77% - -16.91% - -
Total Cost 106,631 81,929 66,743 62,851 67,369 70,612 9,200 50.37%
-
Net Worth 143,475 108,846 97,140 85,917 80,409 36,260 50,047 19.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,682 2,591 - - - - - -
Div Payout % 71.90% 64.72% - - - - - -
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 143,475 108,846 97,140 85,917 80,409 36,260 50,047 19.16%
NOSH 142,054 129,579 129,520 130,178 129,693 129,502 56,872 16.46%
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 6.87% 4.64% 4.63% 2.27% -10.39% 3.90% -51.52% -
ROE 5.51% 3.68% 3.33% 1.70% -7.89% 7.89% -6.25% -
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 80.60 66.30 54.03 49.40 47.05 56.74 10.68 40.01%
EPS 5.57 3.09 2.50 1.12 -4.89 2.21 -5.50 -
DPS 4.00 2.00 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 70.68 53.03 43.20 39.70 37.67 45.35 3.75 63.06%
EPS 4.88 2.47 2.00 0.90 -3.91 1.77 -1.93 -
DPS 3.51 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8856 0.6719 0.5996 0.5303 0.4963 0.2238 0.3089 19.17%
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 2.12 1.43 1.83 1.68 2.13 0.88 12.36 -25.44%
P/EPS 30.74 30.74 39.60 74.11 -20.45 22.62 -24.00 -
EY 3.25 3.25 2.53 1.35 -4.89 4.42 -4.17 -
DY 2.34 2.11 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 2.11 1.45 1.85 1.76 2.23 0.95 12.83 -25.96%
P/EPS 30.56 31.07 40.00 77.68 -21.47 24.43 -24.91 -
EY 3.27 3.22 2.50 1.29 -4.66 4.09 -4.01 -
DY 2.35 2.08 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