[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -1.95%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,908 516,401 501,312 476,558 495,116 362,981 356,089 -75.19%
PBT 4,096 48,440 47,048 43,190 44,016 27,967 23,406 -68.68%
Tax 42,540 -9,991 -11,022 -11,002 -11,116 -7,085 -5,269 -
NP 46,636 38,449 36,025 32,188 32,900 20,882 18,137 87.58%
-
NP to SH 46,684 38,528 36,101 32,252 32,892 20,975 18,236 87.02%
-
Tax Rate -1,038.57% 20.63% 23.43% 25.47% 25.25% 25.33% 22.51% -
Total Cost -2,728 477,952 465,286 444,370 462,216 342,099 337,952 -
-
Net Worth 173,301 161,898 150,488 143,414 140,517 120,739 111,490 34.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 15,621 7,571 11,359 - 9,087 3,457 -
Div Payout % - 40.55% 20.97% 35.22% - 43.33% 18.96% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,301 161,898 150,488 143,414 140,517 120,739 111,490 34.15%
NOSH 142,050 142,016 141,970 141,994 141,937 129,826 129,639 6.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 106.21% 7.45% 7.19% 6.75% 6.64% 5.75% 5.09% -
ROE 26.94% 23.80% 23.99% 22.49% 23.41% 17.37% 16.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.91 363.62 353.11 335.62 348.83 279.59 274.68 -76.66%
EPS 32.88 27.13 25.43 22.72 23.16 16.15 14.07 76.00%
DPS 0.00 11.00 5.33 8.00 0.00 7.00 2.67 -
NAPS 1.22 1.14 1.06 1.01 0.99 0.93 0.86 26.22%
Adjusted Per Share Value based on latest NOSH - 142,054
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.10 318.77 309.45 294.17 305.63 224.06 219.81 -75.19%
EPS 28.82 23.78 22.28 19.91 20.30 12.95 11.26 87.00%
DPS 0.00 9.64 4.67 7.01 0.00 5.61 2.13 -
NAPS 1.0698 0.9994 0.9289 0.8853 0.8674 0.7453 0.6882 34.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.78 2.72 2.03 1.71 1.40 1.06 1.00 -
P/RPS 12.23 0.75 0.57 0.51 0.40 0.38 0.36 946.68%
P/EPS 11.50 10.03 7.98 7.53 6.04 6.56 7.11 37.75%
EY 8.69 9.97 12.53 13.28 16.55 15.24 14.07 -27.45%
DY 0.00 4.04 2.63 4.68 0.00 6.60 2.67 -
P/NAPS 3.10 2.39 1.92 1.69 1.41 1.14 1.16 92.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 23/04/09 -
Price 3.92 2.91 2.12 1.70 1.56 1.18 1.00 -
P/RPS 12.68 0.80 0.60 0.51 0.45 0.42 0.36 972.18%
P/EPS 11.93 10.73 8.34 7.48 6.73 7.30 7.11 41.15%
EY 8.38 9.32 11.99 13.36 14.85 13.69 14.07 -29.18%
DY 0.00 3.78 2.52 4.71 0.00 5.93 2.67 -
P/NAPS 3.21 2.55 2.00 1.68 1.58 1.27 1.16 96.98%

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