[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4378.68%
YoY- 2779.39%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,148 40,842 41,098 40,856 36,320 43,800 45,005 -8.85%
PBT -256 691,659 923,129 1,381,874 768 5,441 6,648 -
Tax -940 -33,021 -44,598 -66,422 28,552 34,599 34,564 -
NP -1,196 658,638 878,530 1,315,452 29,320 40,040 41,212 -
-
NP to SH -1,196 658,651 878,548 1,315,478 29,372 40,094 41,261 -
-
Tax Rate - 4.77% 4.83% 4.81% -3,717.71% -635.89% -519.92% -
Total Cost 40,344 -617,796 -837,432 -1,274,596 7,000 3,760 3,793 381.57%
-
Net Worth 116,439 116,439 187,440 186,018 197,423 188,891 180,367 -25.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 653,198 870,933 1,306,390 - 17,042 9,468 -
Div Payout % - 99.17% 99.13% 99.31% - 42.51% 22.95% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 116,439 116,439 187,440 186,018 197,423 188,891 180,367 -25.24%
NOSH 142,000 142,000 142,000 141,998 142,030 142,023 142,021 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.06% 1,612.65% 2,137.61% 3,219.73% 80.73% 91.42% 91.57% -
ROE -1.03% 565.66% 468.71% 707.18% 14.88% 21.23% 22.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.57 28.76 28.94 28.77 25.57 30.84 31.69 -8.84%
EPS -0.84 463.84 618.69 926.40 20.68 28.24 29.05 -
DPS 0.00 460.00 613.33 920.00 0.00 12.00 6.67 -
NAPS 0.82 0.82 1.32 1.31 1.39 1.33 1.27 -25.23%
Adjusted Per Share Value based on latest NOSH - 142,001
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.17 25.21 25.37 25.22 22.42 27.04 27.78 -8.83%
EPS -0.74 406.57 542.31 812.02 18.13 24.75 25.47 -
DPS 0.00 403.21 537.61 806.41 0.00 10.52 5.84 -
NAPS 0.7188 0.7188 1.157 1.1483 1.2187 1.166 1.1134 -25.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.97 1.20 1.24 1.24 4.20 3.29 3.10 -
P/RPS 3.52 4.17 4.28 4.31 16.42 10.67 9.78 -49.30%
P/EPS -115.17 0.26 0.20 0.13 20.31 11.65 10.67 -
EY -0.87 386.53 498.95 747.10 4.92 8.58 9.37 -
DY 0.00 383.33 494.62 741.94 0.00 3.65 2.15 -
P/NAPS 1.18 1.46 0.94 0.95 3.02 2.47 2.44 -38.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 29/08/12 25/04/12 16/02/12 15/11/11 25/08/11 20/04/11 -
Price 0.95 1.08 1.37 1.25 5.28 4.34 3.02 -
P/RPS 3.45 3.75 4.73 4.34 20.65 14.07 9.53 -49.11%
P/EPS -112.79 0.23 0.22 0.13 25.53 15.37 10.39 -
EY -0.89 429.48 451.60 741.12 3.92 6.50 9.62 -
DY 0.00 425.93 447.69 736.00 0.00 2.76 2.21 -
P/NAPS 1.16 1.32 1.04 0.95 3.80 3.26 2.38 -37.98%

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