[CIHLDG] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 16.92%
YoY- 402.1%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 403,598 396,247 309,587 269,609 234,094 260,870 133,637 20.21%
PBT 38,461 33,249 17,369 15,633 -4,130 -3,730 -52,802 -
Tax 3,422 -8,560 -1,609 -6,456 1,119 3,189 -6,872 -
NP 41,883 24,689 15,760 9,177 -3,011 -541 -59,674 -
-
NP to SH 41,976 24,750 15,885 9,199 -3,045 -538 -59,674 -
-
Tax Rate -8.90% 25.75% 9.26% 41.30% - - - -
Total Cost 361,715 371,558 293,827 260,432 237,105 261,411 193,311 11.00%
-
Net Worth 173,301 140,517 108,955 93,209 84,262 33,578 33,757 31.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 15,618 9,123 5,181 - - - - -
Div Payout % 37.21% 36.86% 32.62% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 173,301 140,517 108,955 93,209 84,262 33,578 33,757 31.32%
NOSH 142,050 141,937 129,708 129,458 129,635 129,146 129,835 1.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.38% 6.23% 5.09% 3.40% -1.29% -0.21% -44.65% -
ROE 24.22% 17.61% 14.58% 9.87% -3.61% -1.60% -176.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 284.12 279.17 238.68 208.26 180.58 202.00 102.93 18.42%
EPS 29.55 17.44 12.25 7.11 -2.35 -0.42 -45.96 -
DPS 11.00 6.43 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.99 0.84 0.72 0.65 0.26 0.26 29.37%
Adjusted Per Share Value based on latest NOSH - 129,458
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 249.12 244.59 191.09 166.42 144.50 161.02 82.49 20.21%
EPS 25.91 15.28 9.81 5.68 -1.88 -0.33 -36.83 -
DPS 9.64 5.63 3.20 0.00 0.00 0.00 0.00 -
NAPS 1.0697 0.8674 0.6725 0.5753 0.5201 0.2073 0.2084 31.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.78 1.40 0.90 0.87 0.87 1.15 0.55 -
P/RPS 1.33 0.50 0.38 0.42 0.48 0.57 0.53 16.56%
P/EPS 12.79 8.03 7.35 12.24 -37.04 -276.06 -1.20 -
EY 7.82 12.46 13.61 8.17 -2.70 -0.36 -83.57 -
DY 2.91 4.59 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 1.41 1.07 1.21 1.34 4.42 2.12 6.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 03/11/10 03/11/09 30/10/08 30/10/07 21/11/06 24/11/05 30/11/04 -
Price 3.92 1.56 1.00 1.12 0.87 1.15 0.48 -
P/RPS 1.38 0.56 0.42 0.54 0.48 0.57 0.47 19.65%
P/EPS 13.27 8.95 8.17 15.76 -37.04 -276.06 -1.04 -
EY 7.54 11.18 12.25 6.34 -2.70 -0.36 -95.75 -
DY 2.81 4.12 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 1.58 1.19 1.56 1.34 4.42 1.85 9.61%

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