[CIHLDG] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 79.42%
YoY- -591.12%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 362,980 290,231 266,639 222,160 267,976 76,534 27,046 54.09%
PBT 27,966 15,542 13,806 -4,830 -1,819 -57,101 -169,269 -
Tax -7,083 -1,098 -5,956 1,093 2,591 -7,497 -6,475 1.50%
NP 20,883 14,444 7,850 -3,737 772 -64,598 -175,744 -
-
NP to SH 20,976 14,543 7,868 -3,762 766 -64,598 -175,744 -
-
Tax Rate 25.33% 7.06% 43.14% - - - - -
Total Cost 342,097 275,787 258,789 225,897 267,204 141,132 202,790 9.09%
-
Net Worth 122,803 104,923 90,698 81,607 32,412 15,837 56,555 13.78%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 9,123 5,181 - - - - - -
Div Payout % 43.50% 35.63% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 122,803 104,923 90,698 81,607 32,412 15,837 56,555 13.78%
NOSH 130,641 129,534 129,568 129,536 129,648 65,991 57,709 14.57%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.75% 4.98% 2.94% -1.68% 0.29% -84.40% -649.80% -
ROE 17.08% 13.86% 8.67% -4.61% 2.36% -407.87% -310.75% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 277.84 224.06 205.79 171.50 206.70 115.98 46.87 34.49%
EPS 16.06 11.23 6.07 -2.90 0.59 -97.89 -304.53 -
DPS 7.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.81 0.70 0.63 0.25 0.24 0.98 -0.69%
Adjusted Per Share Value based on latest NOSH - 129,536
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 224.05 179.15 164.58 137.13 165.41 47.24 16.69 54.10%
EPS 12.95 8.98 4.86 -2.32 0.47 -39.87 -108.48 -
DPS 5.63 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.758 0.6476 0.5598 0.5037 0.2001 0.0978 0.3491 13.78%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.06 1.07 0.88 0.94 0.60 0.73 0.95 -
P/RPS 0.38 0.48 0.43 0.55 0.29 0.63 2.03 -24.34%
P/EPS 6.60 9.53 14.49 -32.37 101.55 -0.75 -0.31 -
EY 15.15 10.49 6.90 -3.09 0.98 -134.09 -320.56 -
DY 6.60 3.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.26 1.49 2.40 3.04 0.97 2.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 12/09/08 21/08/07 22/08/06 25/08/05 29/09/04 27/08/03 -
Price 1.18 0.96 0.85 0.79 1.19 0.54 1.41 -
P/RPS 0.42 0.43 0.41 0.46 0.58 0.47 3.01 -27.95%
P/EPS 7.35 8.55 14.00 -27.20 201.41 -0.55 -0.46 -
EY 13.61 11.69 7.14 -3.68 0.50 -181.27 -215.98 -
DY 5.93 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.21 1.25 4.76 2.25 1.44 -2.19%

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