[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 6.72%
YoY- 83.69%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 45,005 45,870 43,908 516,401 501,312 476,558 495,116 -79.81%
PBT 6,648 5,244 4,096 48,440 47,048 43,190 44,016 -71.67%
Tax 34,564 40,404 42,540 -9,991 -11,022 -11,002 -11,116 -
NP 41,212 45,648 46,636 38,449 36,025 32,188 32,900 16.21%
-
NP to SH 41,261 45,686 46,684 38,528 36,101 32,252 32,892 16.33%
-
Tax Rate -519.92% -770.48% -1,038.57% 20.63% 23.43% 25.47% 25.25% -
Total Cost 3,793 222 -2,728 477,952 465,286 444,370 462,216 -95.94%
-
Net Worth 180,367 177,549 173,301 161,898 150,488 143,414 140,517 18.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 9,468 14,203 - 15,621 7,571 11,359 - -
Div Payout % 22.95% 31.09% - 40.55% 20.97% 35.22% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 180,367 177,549 173,301 161,898 150,488 143,414 140,517 18.12%
NOSH 142,021 142,039 142,050 142,016 141,970 141,994 141,937 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 91.57% 99.52% 106.21% 7.45% 7.19% 6.75% 6.64% -
ROE 22.88% 25.73% 26.94% 23.80% 23.99% 22.49% 23.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.69 32.29 30.91 363.62 353.11 335.62 348.83 -79.82%
EPS 29.05 32.18 32.88 27.13 25.43 22.72 23.16 16.32%
DPS 6.67 10.00 0.00 11.00 5.33 8.00 0.00 -
NAPS 1.27 1.25 1.22 1.14 1.06 1.01 0.99 18.08%
Adjusted Per Share Value based on latest NOSH - 141,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.78 28.31 27.10 318.77 309.45 294.17 305.63 -79.81%
EPS 25.47 28.20 28.82 23.78 22.28 19.91 20.30 16.34%
DPS 5.84 8.77 0.00 9.64 4.67 7.01 0.00 -
NAPS 1.1134 1.096 1.0698 0.9994 0.9289 0.8853 0.8674 18.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.10 3.65 3.78 2.72 2.03 1.71 1.40 -
P/RPS 9.78 11.30 12.23 0.75 0.57 0.51 0.40 744.04%
P/EPS 10.67 11.35 11.50 10.03 7.98 7.53 6.04 46.18%
EY 9.37 8.81 8.69 9.97 12.53 13.28 16.55 -31.58%
DY 2.15 2.74 0.00 4.04 2.63 4.68 0.00 -
P/NAPS 2.44 2.92 3.10 2.39 1.92 1.69 1.41 44.18%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 -
Price 3.02 3.51 3.92 2.91 2.12 1.70 1.56 -
P/RPS 9.53 10.87 12.68 0.80 0.60 0.51 0.45 666.88%
P/EPS 10.39 10.91 11.93 10.73 8.34 7.48 6.73 33.61%
EY 9.62 9.16 8.38 9.32 11.99 13.36 14.85 -25.15%
DY 2.21 2.85 0.00 3.78 2.52 4.71 0.00 -
P/NAPS 2.38 2.81 3.21 2.55 2.00 1.68 1.58 31.43%

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