[CIHLDG] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 19.06%
YoY- -465.99%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 396,247 309,587 269,609 234,094 260,870 133,637 25,738 57.65%
PBT 33,249 17,369 15,633 -4,130 -3,730 -52,802 -167,897 -
Tax -8,560 -1,609 -6,456 1,119 3,189 -6,872 -6,369 5.04%
NP 24,689 15,760 9,177 -3,011 -541 -59,674 -174,266 -
-
NP to SH 24,750 15,885 9,199 -3,045 -538 -59,674 -174,266 -
-
Tax Rate 25.75% 9.26% 41.30% - - - - -
Total Cost 371,558 293,827 260,432 237,105 261,411 193,311 200,004 10.86%
-
Net Worth 140,517 108,955 93,209 84,262 33,578 33,757 52,927 17.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,123 5,181 - - - - - -
Div Payout % 36.86% 32.62% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 140,517 108,955 93,209 84,262 33,578 33,757 52,927 17.65%
NOSH 141,937 129,708 129,458 129,635 129,146 129,835 56,911 16.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.23% 5.09% 3.40% -1.29% -0.21% -44.65% -677.08% -
ROE 17.61% 14.58% 9.87% -3.61% -1.60% -176.77% -329.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 279.17 238.68 208.26 180.58 202.00 102.93 45.22 35.40%
EPS 17.44 12.25 7.11 -2.35 -0.42 -45.96 -306.21 -
DPS 6.43 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.84 0.72 0.65 0.26 0.26 0.93 1.04%
Adjusted Per Share Value based on latest NOSH - 129,635
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 244.59 191.09 166.42 144.50 161.02 82.49 15.89 57.65%
EPS 15.28 9.81 5.68 -1.88 -0.33 -36.83 -107.57 -
DPS 5.63 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8674 0.6725 0.5753 0.5201 0.2073 0.2084 0.3267 17.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.40 0.90 0.87 0.87 1.15 0.55 1.16 -
P/RPS 0.50 0.38 0.42 0.48 0.57 0.53 2.56 -23.81%
P/EPS 8.03 7.35 12.24 -37.04 -276.06 -1.20 -0.38 -
EY 12.46 13.61 8.17 -2.70 -0.36 -83.57 -263.97 -
DY 4.59 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.07 1.21 1.34 4.42 2.12 1.25 2.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 03/11/09 30/10/08 30/10/07 21/11/06 24/11/05 30/11/04 21/11/03 -
Price 1.56 1.00 1.12 0.87 1.15 0.48 1.29 -
P/RPS 0.56 0.42 0.54 0.48 0.57 0.47 2.85 -23.73%
P/EPS 8.95 8.17 15.76 -37.04 -276.06 -1.04 -0.42 -
EY 11.18 12.25 6.34 -2.70 -0.36 -95.75 -237.37 -
DY 4.12 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.19 1.56 1.34 4.42 1.85 1.39 2.15%

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