[CIHLDG] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 136.24%
YoY- 161.45%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 471,897 336,849 287,000 254,065 222,896 271,214 26,678 61.38%
PBT 45,699 20,788 20,342 10,746 -21,873 -43,183 -6,433 -
Tax -11,401 -2,248 -7,790 480 3,629 -2,671 -5,539 12.77%
NP 34,298 18,540 12,552 11,226 -18,244 -45,854 -11,972 -
-
NP to SH 34,374 18,702 12,580 11,233 -18,281 -45,854 -11,972 -
-
Tax Rate 24.95% 10.81% 38.30% -4.47% - - - -
Total Cost 437,599 318,309 274,448 242,839 241,140 317,068 38,650 49.82%
-
Net Worth 150,450 111,501 101,081 87,099 75,261 40,233 46,558 21.57%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 12,214 7,772 - - - - - -
Div Payout % 35.53% 41.56% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 150,450 111,501 101,081 87,099 75,261 40,233 46,558 21.57%
NOSH 141,934 129,652 129,591 129,999 129,761 129,785 57,479 16.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.27% 5.50% 4.37% 4.42% -8.18% -16.91% -44.88% -
ROE 22.85% 16.77% 12.45% 12.90% -24.29% -113.97% -25.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 332.47 259.81 221.46 195.43 171.77 208.97 46.41 38.82%
EPS 24.22 14.42 9.71 8.64 -14.09 -35.33 -20.83 -
DPS 8.61 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.86 0.78 0.67 0.58 0.31 0.81 4.58%
Adjusted Per Share Value based on latest NOSH - 129,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 291.28 207.92 177.15 156.82 137.58 167.41 16.47 61.37%
EPS 21.22 11.54 7.77 6.93 -11.28 -28.30 -7.39 -
DPS 7.54 4.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9287 0.6882 0.6239 0.5376 0.4646 0.2483 0.2874 21.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.03 1.00 1.00 0.80 0.85 0.49 1.35 -
P/RPS 0.61 0.38 0.45 0.41 0.49 0.23 2.91 -22.91%
P/EPS 8.38 6.93 10.30 9.26 -6.03 -1.39 -6.48 -
EY 11.93 14.42 9.71 10.80 -16.57 -72.10 -15.43 -
DY 4.24 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.16 1.28 1.19 1.47 1.58 1.67 2.35%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/04/10 23/04/09 23/04/08 15/05/07 11/05/06 30/05/05 27/05/04 -
Price 2.12 1.00 1.00 0.80 0.86 0.50 0.77 -
P/RPS 0.64 0.38 0.45 0.41 0.50 0.24 1.66 -14.68%
P/EPS 8.75 6.93 10.30 9.26 -6.10 -1.42 -3.70 -
EY 11.42 14.42 9.71 10.80 -16.38 -70.66 -27.05 -
DY 4.06 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.16 1.28 1.19 1.48 1.61 0.95 13.20%

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