[CIHLDG] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -29.96%
YoY- 309.14%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 516,400 362,980 290,231 266,639 222,160 267,976 76,534 37.44%
PBT 48,441 27,966 15,542 13,806 -4,830 -1,819 -57,101 -
Tax -9,992 -7,083 -1,098 -5,956 1,093 2,591 -7,497 4.90%
NP 38,449 20,883 14,444 7,850 -3,737 772 -64,598 -
-
NP to SH 38,528 20,976 14,543 7,868 -3,762 766 -64,598 -
-
Tax Rate 20.63% 25.33% 7.06% 43.14% - - - -
Total Cost 477,951 342,097 275,787 258,789 225,897 267,204 141,132 22.53%
-
Net Worth 161,820 122,803 104,923 90,698 81,607 32,412 15,837 47.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,618 9,123 5,181 - - - - -
Div Payout % 40.54% 43.50% 35.63% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 161,820 122,803 104,923 90,698 81,607 32,412 15,837 47.28%
NOSH 141,947 130,641 129,534 129,568 129,536 129,648 65,991 13.60%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.45% 5.75% 4.98% 2.94% -1.68% 0.29% -84.40% -
ROE 23.81% 17.08% 13.86% 8.67% -4.61% 2.36% -407.87% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 363.80 277.84 224.06 205.79 171.50 206.70 115.98 20.97%
EPS 27.14 16.06 11.23 6.07 -2.90 0.59 -97.89 -
DPS 11.00 7.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.94 0.81 0.70 0.63 0.25 0.24 29.63%
Adjusted Per Share Value based on latest NOSH - 129,568
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 318.77 224.06 179.15 164.59 137.14 165.42 47.24 37.44%
EPS 23.78 12.95 8.98 4.86 -2.32 0.47 -39.88 -
DPS 9.64 5.63 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.9989 0.758 0.6477 0.5599 0.5038 0.2001 0.0978 47.27%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.72 1.06 1.07 0.88 0.94 0.60 0.73 -
P/RPS 0.75 0.38 0.48 0.43 0.55 0.29 0.63 2.94%
P/EPS 10.02 6.60 9.53 14.49 -32.37 101.55 -0.75 -
EY 9.98 15.15 10.49 6.90 -3.09 0.98 -134.09 -
DY 4.04 6.60 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.13 1.32 1.26 1.49 2.40 3.04 -3.92%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 12/09/08 21/08/07 22/08/06 25/08/05 29/09/04 -
Price 2.91 1.18 0.96 0.85 0.79 1.19 0.54 -
P/RPS 0.80 0.42 0.43 0.41 0.46 0.58 0.47 9.26%
P/EPS 10.72 7.35 8.55 14.00 -27.20 201.41 -0.55 -
EY 9.33 13.61 11.69 7.14 -3.68 0.50 -181.27 -
DY 3.78 5.93 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.26 1.19 1.21 1.25 4.76 2.25 2.10%

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