[CIHLDG] QoQ Cumulative 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- 42.3%
YoY- 83.69%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 33,754 22,935 10,977 516,401 375,984 238,279 123,779 -57.98%
PBT 4,986 2,622 1,024 48,440 35,286 21,595 11,004 -41.03%
Tax 25,923 20,202 10,635 -9,991 -8,267 -5,501 -2,779 -
NP 30,909 22,824 11,659 38,449 27,019 16,094 8,225 141.90%
-
NP to SH 30,946 22,843 11,671 38,528 27,076 16,126 8,223 142.14%
-
Tax Rate -519.92% -770.48% -1,038.57% 20.63% 23.43% 25.47% 25.25% -
Total Cost 2,845 111 -682 477,952 348,965 222,185 115,554 -91.55%
-
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 7,101 7,101 - 15,621 5,678 5,679 - -
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 17.16% 12.87% 6.73% 23.80% 17.99% 11.24% 5.85% -
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 23.77 16.15 7.73 363.62 264.83 167.81 87.21 -57.99%
EPS 21.79 16.09 8.22 27.13 19.07 11.36 5.79 142.14%
DPS 5.00 5.00 0.00 11.00 4.00 4.00 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 20.84 14.16 6.78 318.77 232.09 147.09 76.41 -57.97%
EPS 19.10 14.10 7.20 23.78 16.71 9.95 5.08 141.98%
DPS 4.38 4.38 0.00 9.64 3.51 3.51 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 13.04 22.60 48.92 0.75 0.77 1.02 1.61 303.82%
P/EPS 14.23 22.70 46.01 10.03 10.64 15.06 24.17 -29.77%
EY 7.03 4.41 2.17 9.97 9.39 6.64 4.14 42.37%
DY 1.61 1.37 0.00 4.04 1.97 2.34 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 12.71 21.74 50.73 0.80 0.80 1.01 1.79 269.86%
P/EPS 13.86 21.83 47.71 10.73 11.12 14.97 26.93 -35.80%
EY 7.22 4.58 2.10 9.32 9.00 6.68 3.71 55.93%
DY 1.66 1.42 0.00 3.78 1.89 2.35 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