[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 56.82%
YoY- 84.83%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 516,401 501,312 476,558 495,116 362,981 356,089 352,848 28.99%
PBT 48,440 47,048 43,190 44,016 27,967 23,406 21,790 70.58%
Tax -9,991 -11,022 -11,002 -11,116 -7,085 -5,269 -4,986 59.14%
NP 38,449 36,025 32,188 32,900 20,882 18,137 16,804 73.90%
-
NP to SH 38,528 36,101 32,252 32,892 20,975 18,236 16,906 73.43%
-
Tax Rate 20.63% 23.43% 25.47% 25.25% 25.33% 22.51% 22.88% -
Total Cost 477,952 465,286 444,370 462,216 342,099 337,952 336,044 26.55%
-
Net Worth 161,898 150,488 143,414 140,517 120,739 111,490 108,903 30.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,621 7,571 11,359 - 9,087 3,457 5,185 109.01%
Div Payout % 40.55% 20.97% 35.22% - 43.33% 18.96% 30.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 161,898 150,488 143,414 140,517 120,739 111,490 108,903 30.35%
NOSH 142,016 141,970 141,994 141,937 129,826 129,639 129,647 6.28%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.45% 7.19% 6.75% 6.64% 5.75% 5.09% 4.76% -
ROE 23.80% 23.99% 22.49% 23.41% 17.37% 16.36% 15.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 363.62 353.11 335.62 348.83 279.59 274.68 272.16 21.37%
EPS 27.13 25.43 22.72 23.16 16.15 14.07 13.04 63.19%
DPS 11.00 5.33 8.00 0.00 7.00 2.67 4.00 96.64%
NAPS 1.14 1.06 1.01 0.99 0.93 0.86 0.84 22.64%
Adjusted Per Share Value based on latest NOSH - 141,937
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 318.77 309.45 294.17 305.63 224.06 219.81 217.81 28.99%
EPS 23.78 22.28 19.91 20.30 12.95 11.26 10.44 73.37%
DPS 9.64 4.67 7.01 0.00 5.61 2.13 3.20 109.00%
NAPS 0.9994 0.9289 0.8853 0.8674 0.7453 0.6882 0.6722 30.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.72 2.03 1.71 1.40 1.06 1.00 0.95 -
P/RPS 0.75 0.57 0.51 0.40 0.38 0.36 0.35 66.44%
P/EPS 10.03 7.98 7.53 6.04 6.56 7.11 7.29 23.77%
EY 9.97 12.53 13.28 16.55 15.24 14.07 13.73 -19.25%
DY 4.04 2.63 4.68 0.00 6.60 2.67 4.21 -2.71%
P/NAPS 2.39 1.92 1.69 1.41 1.14 1.16 1.13 64.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 23/04/09 21/01/09 -
Price 2.91 2.12 1.70 1.56 1.18 1.00 0.96 -
P/RPS 0.80 0.60 0.51 0.45 0.42 0.36 0.35 73.78%
P/EPS 10.73 8.34 7.48 6.73 7.30 7.11 7.36 28.66%
EY 9.32 11.99 13.36 14.85 13.69 14.07 13.58 -22.24%
DY 3.78 2.52 4.71 0.00 5.93 2.67 4.17 -6.35%
P/NAPS 2.55 2.00 1.68 1.58 1.27 1.16 1.14 71.28%

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