[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock

[CIHLDG] C.I. HOLDINGS BHD

Announcement Date

03-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- 21.17%

YoY- 41.93%

Quarter Report

1st Qtr 2011 Report as at 30 09 2010.pdf

Latest QR

Upcoming QR

CIHLDG's Result

CIHLDG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	43,800	45,005	45,870	43,908	516,401	501,312	476,558	-79.72%
YoY %	-2.68%	-1.89%	4.47%	-91.50%	3.01%	5.19%	-	-
Horiz. %	9.19%	9.44%	9.63%	9.21%	108.36%	105.19%	100.00%	-
PBT	5,441	6,648	5,244	4,096	48,440	47,048	43,190	-74.96%
YoY %	-18.16%	26.77%	28.03%	-91.54%	2.96%	8.93%	-	-
Horiz. %	12.60%	15.39%	12.14%	9.48%	112.16%	108.93%	100.00%	-
Tax	34,599	34,564	40,404	42,540	-9,991	-11,022	-11,002	-
YoY %	0.10%	-14.45%	-5.02%	525.78%	9.35%	-0.18%	-	-
Horiz. %	-314.48%	-314.16%	-367.24%	-386.66%	90.81%	100.18%	100.00%	-
NP	40,040	41,212	45,648	46,636	38,449	36,025	32,188	15.71%
YoY %	-2.84%	-9.72%	-2.12%	21.29%	6.73%	11.92%	-	-
Horiz. %	124.39%	128.04%	141.82%	144.89%	119.45%	111.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,094	41,261	45,686	46,684	38,528	36,101	32,252	15.66%
YoY %	-2.83%	-9.69%	-2.14%	21.17%	6.72%	11.93%	-	-
Horiz. %	124.31%	127.93%	141.65%	144.75%	119.46%	111.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-635.89%	-519.92%	-770.48%	-1,038.57%	20.63%	23.43%	25.47%	-
YoY %	-22.31%	32.52%	25.81%	-5,134.27%	-11.95%	-8.01%	-	-
Horiz. %	-2,496.62%	-2,041.30%	-3,025.05%	-4,077.62%	81.00%	91.99%	100.00%	-
Total Cost	3,760	3,793	222	-2,728	477,952	465,286	444,370	-95.88%
YoY %	-0.87%	1,608.56%	108.14%	-100.57%	2.72%	4.71%	-	-
Horiz. %	0.85%	0.85%	0.05%	-0.61%	107.56%	104.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,891	180,367	177,549	173,301	161,898	150,488	143,414	20.21%
YoY %	4.73%	1.59%	2.45%	7.04%	7.58%	4.93%	-	-
Horiz. %	131.71%	125.77%	123.80%	120.84%	112.89%	104.93%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	17,042	9,468	14,203	-	15,621	7,571	11,359	31.15%
YoY %	80.00%	-33.34%	0.00%	-	106.33%	-33.35%	-	-
Horiz. %	150.03%	83.35%	125.04%	-	137.52%	66.65%	100.00%	-
Div Payout %	42.51%	22.95%	31.09%	-	40.55%	20.97%	35.22%	-
YoY %	85.23%	-26.18%	0.00%	-	93.37%	-40.46%	-	-
Horiz. %	120.70%	65.16%	88.27%	-	115.13%	59.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	188,891	180,367	177,549	173,301	161,898	150,488	143,414	20.21%
YoY %	4.73%	1.59%	2.45%	7.04%	7.58%	4.93%	-	-
Horiz. %	131.71%	125.77%	123.80%	120.84%	112.89%	104.93%	100.00%	-
NOSH	142,023	142,021	142,039	142,050	142,016	141,970	141,994	0.01%
YoY %	0.00%	-0.01%	-0.01%	0.02%	0.03%	-0.02%	-	-
Horiz. %	100.02%	100.02%	100.03%	100.04%	100.02%	99.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	91.42%	91.57%	99.52%	106.21%	7.45%	7.19%	6.75%	-
YoY %	-0.16%	-7.99%	-6.30%	1,325.64%	3.62%	6.52%	-	-
Horiz. %	1,354.37%	1,356.59%	1,474.37%	1,573.48%	110.37%	106.52%	100.00%	-
ROE	21.23%	22.88%	25.73%	26.94%	23.80%	23.99%	22.49%	-
YoY %	-7.21%	-11.08%	-4.49%	13.19%	-0.79%	6.67%	-	-
Horiz. %	94.40%	101.73%	114.41%	119.79%	105.82%	106.67%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	30.84	31.69	32.29	30.91	363.62	353.11	335.62	-79.72%
YoY %	-2.68%	-1.86%	4.46%	-91.50%	2.98%	5.21%	-	-
Horiz. %	9.19%	9.44%	9.62%	9.21%	108.34%	105.21%	100.00%	-
EPS	28.24	29.05	32.18	32.88	27.13	25.43	22.72	15.64%
YoY %	-2.79%	-9.73%	-2.13%	21.19%	6.69%	11.93%	-	-
Horiz. %	124.30%	127.86%	141.64%	144.72%	119.41%	111.93%	100.00%	-
DPS	12.00	6.67	10.00	0.00	11.00	5.33	8.00	31.13%
YoY %	79.91%	-33.30%	0.00%	0.00%	106.38%	-33.38%	-	-
Horiz. %	150.00%	83.38%	125.00%	0.00%	137.50%	66.62%	100.00%	-
NAPS	1.33	1.27	1.25	1.22	1.14	1.06	1.01	20.20%
YoY %	4.72%	1.60%	2.46%	7.02%	7.55%	4.95%	-	-
Horiz. %	131.68%	125.74%	123.76%	120.79%	112.87%	104.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 142,050
RPS	27.04	27.78	28.31	27.10	318.77	309.45	294.17	-79.72%
YoY %	-2.66%	-1.87%	4.46%	-91.50%	3.01%	5.19%	-	-
Horiz. %	9.19%	9.44%	9.62%	9.21%	108.36%	105.19%	100.00%	-
EPS	24.75	25.47	28.20	28.82	23.78	22.28	19.91	15.65%
YoY %	-2.83%	-9.68%	-2.15%	21.19%	6.73%	11.90%	-	-
Horiz. %	124.31%	127.93%	141.64%	144.75%	119.44%	111.90%	100.00%	-
DPS	10.52	5.84	8.77	0.00	9.64	4.67	7.01	31.17%
YoY %	80.14%	-33.41%	0.00%	0.00%	106.42%	-33.38%	-	-
Horiz. %	150.07%	83.31%	125.11%	0.00%	137.52%	66.62%	100.00%	-
NAPS	1.166	1.1134	1.096	1.0698	0.9994	0.9289	0.8853	20.21%
YoY %	4.72%	1.59%	2.45%	7.04%	7.59%	4.92%	-	-
Horiz. %	131.71%	125.77%	123.80%	120.84%	112.89%	104.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.29	3.10	3.65	3.78	2.72	2.03	1.71	-
P/RPS	10.67	9.78	11.30	12.23	0.75	0.57	0.51	663.51%
YoY %	9.10%	-13.45%	-7.60%	1,530.67%	31.58%	11.76%	-	-
Horiz. %	2,092.16%	1,917.65%	2,215.69%	2,398.04%	147.06%	111.76%	100.00%	-
P/EPS	11.65	10.67	11.35	11.50	10.03	7.98	7.53	33.87%
YoY %	9.18%	-5.99%	-1.30%	14.66%	25.69%	5.98%	-	-
Horiz. %	154.71%	141.70%	150.73%	152.72%	133.20%	105.98%	100.00%	-
EY	8.58	9.37	8.81	8.69	9.97	12.53	13.28	-25.32%
YoY %	-8.43%	6.36%	1.38%	-12.84%	-20.43%	-5.65%	-	-
Horiz. %	64.61%	70.56%	66.34%	65.44%	75.08%	94.35%	100.00%	-
DY	3.65	2.15	2.74	0.00	4.04	2.63	4.68	-15.30%
YoY %	69.77%	-21.53%	0.00%	0.00%	53.61%	-43.80%	-	-
Horiz. %	77.99%	45.94%	58.55%	0.00%	86.32%	56.20%	100.00%	-
P/NAPS	2.47	2.44	2.92	3.10	2.39	1.92	1.69	28.87%
YoY %	1.23%	-16.44%	-5.81%	29.71%	24.48%	13.61%	-	-
Horiz. %	146.15%	144.38%	172.78%	183.43%	141.42%	113.61%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	20/04/11	26/01/11	03/11/10	25/08/10	21/04/10	27/01/10	-
Price	4.34	3.02	3.51	3.92	2.91	2.12	1.70	-
P/RPS	14.07	9.53	10.87	12.68	0.80	0.60	0.51	818.58%
YoY %	47.64%	-12.33%	-14.27%	1,485.00%	33.33%	17.65%	-	-
Horiz. %	2,758.82%	1,868.63%	2,131.37%	2,486.27%	156.86%	117.65%	100.00%	-
P/EPS	15.37	10.39	10.91	11.93	10.73	8.34	7.48	61.84%
YoY %	47.93%	-4.77%	-8.55%	11.18%	28.66%	11.50%	-	-
Horiz. %	205.48%	138.90%	145.86%	159.49%	143.45%	111.50%	100.00%	-
EY	6.50	9.62	9.16	8.38	9.32	11.99	13.36	-38.22%
YoY %	-32.43%	5.02%	9.31%	-10.09%	-22.27%	-10.25%	-	-
Horiz. %	48.65%	72.01%	68.56%	62.72%	69.76%	89.75%	100.00%	-
DY	2.76	2.21	2.85	0.00	3.78	2.52	4.71	-30.04%
YoY %	24.89%	-22.46%	0.00%	0.00%	50.00%	-46.50%	-	-
Horiz. %	58.60%	46.92%	60.51%	0.00%	80.25%	53.50%	100.00%	-
P/NAPS	3.26	2.38	2.81	3.21	2.55	2.00	1.68	55.76%
YoY %	36.97%	-15.30%	-12.46%	25.88%	27.50%	19.05%	-	-
Horiz. %	194.05%	141.67%	167.26%	191.07%	151.79%	119.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos