[CIHLDG] YoY 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- 4.22%
YoY- 122.09%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 11,958 114,500 85,912 69,981 64,309 61,026 73,474 -26.09%
PBT 1,598 10,591 5,172 4,266 1,795 -6,456 2,448 -6.85%
Tax 9,567 -2,722 -1,189 -1,028 -337 113 414 68.72%
NP 11,165 7,869 3,983 3,238 1,458 -6,343 2,862 25.45%
-
NP to SH 11,172 7,903 4,004 3,238 1,458 -6,342 2,862 25.46%
-
Tax Rate -598.69% 25.70% 22.99% 24.10% 18.77% - -16.91% -
Total Cost 793 106,631 81,929 66,743 62,851 67,369 70,612 -52.66%
-
Net Worth 177,534 143,475 108,846 97,140 85,917 80,409 36,260 30.29%
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 5,682 2,591 - - - - -
Div Payout % 63.56% 71.90% 64.72% - - - - -
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 177,534 143,475 108,846 97,140 85,917 80,409 36,260 30.29%
NOSH 142,027 142,054 129,579 129,520 130,178 129,693 129,502 1.54%
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 93.37% 6.87% 4.64% 4.63% 2.27% -10.39% 3.90% -
ROE 6.29% 5.51% 3.68% 3.33% 1.70% -7.89% 7.89% -
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 8.42 80.60 66.30 54.03 49.40 47.05 56.74 -27.22%
EPS 7.87 5.57 3.09 2.50 1.12 -4.89 2.21 23.56%
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 7.38 70.68 53.03 43.20 39.70 37.67 45.35 -26.10%
EPS 6.90 4.88 2.47 2.00 0.90 -3.91 1.77 25.43%
DPS 4.38 3.51 1.60 0.00 0.00 0.00 0.00 -
NAPS 1.0958 0.8856 0.6719 0.5996 0.5303 0.4963 0.2238 30.29%
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 43.35 2.12 1.43 1.83 1.68 2.13 0.88 91.40%
P/EPS 46.40 30.74 30.74 39.60 74.11 -20.45 22.62 12.71%
EY 2.16 3.25 3.25 2.53 1.35 -4.89 4.42 -11.24%
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 41.69 2.11 1.45 1.85 1.76 2.23 0.95 87.75%
P/EPS 44.62 30.56 31.07 40.00 77.68 -21.47 24.43 10.55%
EY 2.24 3.27 3.22 2.50 1.29 -4.66 4.09 -9.54%
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