[CIHLDG] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 256.16%
YoY- 148.81%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 424,835 325,518 275,281 237,377 248,422 201,039 26,350 58.87%
PBT 38,668 18,275 18,104 4,121 -12,634 -50,013 -9,381 -
Tax -10,093 -1,770 -7,147 669 2,888 -3,671 -5,459 10.77%
NP 28,575 16,505 10,957 4,790 -9,746 -53,684 -14,840 -
-
NP to SH 28,649 16,651 10,979 4,755 -9,742 -53,684 -14,840 -
-
Tax Rate 26.10% 9.69% 39.48% -16.23% - - - -
Total Cost 396,260 309,013 264,324 232,587 258,168 254,723 41,190 45.78%
-
Net Worth 143,475 108,846 97,140 85,917 80,409 36,260 50,047 19.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,214 7,772 - - - - - -
Div Payout % 42.63% 46.68% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 143,475 108,846 97,140 85,917 80,409 36,260 50,047 19.16%
NOSH 142,054 129,579 129,520 130,178 129,693 129,502 56,872 16.46%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.73% 5.07% 3.98% 2.02% -3.92% -26.70% -56.32% -
ROE 19.97% 15.30% 11.30% 5.53% -12.12% -148.05% -29.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 299.06 251.21 212.54 182.35 191.55 155.24 46.33 36.41%
EPS 20.17 12.85 8.48 3.65 -7.51 -41.45 -26.09 -
DPS 8.60 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.84 0.75 0.66 0.62 0.28 0.88 2.32%
Adjusted Per Share Value based on latest NOSH - 130,178
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 262.23 200.93 169.92 146.52 153.34 124.09 16.26 58.88%
EPS 17.68 10.28 6.78 2.94 -6.01 -33.14 -9.16 -
DPS 7.54 4.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8856 0.6719 0.5996 0.5303 0.4963 0.2238 0.3089 19.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.71 0.95 0.99 0.83 1.00 0.50 1.32 -
P/RPS 0.57 0.38 0.47 0.46 0.52 0.32 2.85 -23.50%
P/EPS 8.48 7.39 11.68 22.72 -13.31 -1.21 -5.06 -
EY 11.79 13.53 8.56 4.40 -7.51 -82.91 -19.77 -
DY 5.03 6.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.13 1.32 1.26 1.61 1.79 1.50 2.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/01/10 21/01/09 24/01/08 27/02/07 16/02/06 28/02/05 26/02/04 -
Price 1.70 0.96 1.00 0.87 1.05 0.54 1.37 -
P/RPS 0.57 0.38 0.47 0.48 0.55 0.35 2.96 -23.98%
P/EPS 8.43 7.47 11.80 23.82 -13.98 -1.30 -5.25 -
EY 11.86 13.39 8.48 4.20 -7.15 -76.77 -19.05 -
DY 5.06 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.14 1.33 1.32 1.69 1.93 1.56 1.24%

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