[CIHLDG] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -11.45%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 95,914 90,642 85,912 90,512 69,783 79,311 69,981 23.41%
PBT 10,412 6,661 5,172 5,721 3,234 4,148 4,266 81.37%
Tax -3,133 -1,459 -1,189 -1,302 1,702 -981 -1,028 110.34%
NP 7,279 5,202 3,983 4,419 4,936 3,167 3,238 71.68%
-
NP to SH 7,298 5,225 4,004 4,449 5,024 3,174 3,238 71.98%
-
Tax Rate 30.09% 21.90% 22.99% 22.76% -52.63% 23.65% 24.10% -
Total Cost 88,635 85,440 81,929 86,093 64,847 76,144 66,743 20.83%
-
Net Worth 122,803 111,501 108,846 108,955 104,923 101,081 97,140 16.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,532 - 2,591 - 5,181 - - -
Div Payout % 89.51% - 64.72% - 103.13% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,803 111,501 108,846 108,955 104,923 101,081 97,140 16.93%
NOSH 130,641 129,652 129,579 129,708 129,534 129,591 129,520 0.57%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.59% 5.74% 4.64% 4.88% 7.07% 3.99% 4.63% -
ROE 5.94% 4.69% 3.68% 4.08% 4.79% 3.14% 3.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 73.42 69.91 66.30 69.78 53.87 61.20 54.03 22.70%
EPS 5.59 4.03 3.09 3.43 3.88 2.45 2.50 71.07%
DPS 5.00 0.00 2.00 0.00 4.00 0.00 0.00 -
NAPS 0.94 0.86 0.84 0.84 0.81 0.78 0.75 16.26%
Adjusted Per Share Value based on latest NOSH - 129,708
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.21 55.95 53.03 55.87 43.08 48.96 43.20 23.41%
EPS 4.50 3.23 2.47 2.75 3.10 1.96 2.00 71.79%
DPS 4.03 0.00 1.60 0.00 3.20 0.00 0.00 -
NAPS 0.758 0.6883 0.6719 0.6726 0.6477 0.624 0.5996 16.93%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.06 1.00 0.95 0.90 1.07 1.00 0.99 -
P/RPS 1.44 1.43 1.43 1.29 1.99 1.63 1.83 -14.77%
P/EPS 18.98 24.81 30.74 26.24 27.59 40.83 39.60 -38.78%
EY 5.27 4.03 3.25 3.81 3.62 2.45 2.53 63.17%
DY 4.72 0.00 2.11 0.00 3.74 0.00 0.00 -
P/NAPS 1.13 1.16 1.13 1.07 1.32 1.28 1.32 -9.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 23/04/08 24/01/08 -
Price 1.18 1.00 0.96 1.00 0.96 1.00 1.00 -
P/RPS 1.61 1.43 1.45 1.43 1.78 1.63 1.85 -8.85%
P/EPS 21.12 24.81 31.07 29.15 24.75 40.83 40.00 -34.69%
EY 4.73 4.03 3.22 3.43 4.04 2.45 2.50 53.03%
DY 4.24 0.00 2.08 0.00 4.17 0.00 0.00 -
P/NAPS 1.26 1.16 1.14 1.19 1.19 1.28 1.33 -3.54%

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