[CIHLDG] QoQ 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- -3.89%
YoY- 97.38%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
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 10,977 140,417 137,704 114,500 123,779 95,914 90,642 -75.49%
PBT 1,024 13,154 13,692 10,591 11,004 10,412 6,661 -71.27%
Tax 10,635 -1,724 -2,767 -2,722 -2,779 -3,133 -1,459 -
NP 11,659 11,430 10,925 7,869 8,225 7,279 5,202 71.17%
-
NP to SH 11,671 11,452 10,950 7,903 8,223 7,298 5,225 70.79%
-
Tax Rate -1,038.57% 13.11% 20.21% 25.70% 25.25% 30.09% 21.90% -
Total Cost -682 128,987 126,779 106,631 115,554 88,635 85,440 -
-
Net Worth 173,301 161,820 150,450 143,475 140,517 122,803 111,501 34.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 9,936 - 5,682 - 6,532 - -
Div Payout % - 86.77% - 71.90% - 89.51% - -
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 173,301 161,820 150,450 143,475 140,517 122,803 111,501 34.14%
NOSH 142,050 141,947 141,934 142,054 141,937 130,641 129,652 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% 8.14% 7.93% 6.87% 6.64% 7.59% 5.74% -
ROE 6.73% 7.08% 7.28% 5.51% 5.85% 5.94% 4.69% -
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 7.73 98.92 97.02 80.60 87.21 73.42 69.91 -76.93%
EPS 8.22 8.06 7.71 5.57 5.79 5.59 4.03 60.76%
DPS 0.00 7.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 1.22 1.14 1.06 1.01 0.99 0.94 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 6.78 86.68 85.00 70.68 76.41 59.21 55.95 -75.48%
EPS 7.20 7.07 6.76 4.88 5.08 4.50 3.23 70.55%
DPS 0.00 6.13 0.00 3.51 0.00 4.03 0.00 -
NAPS 1.0698 0.9989 0.9287 0.8856 0.8674 0.758 0.6883 34.14%
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 48.92 2.75 2.09 2.12 1.61 1.44 1.43 951.55%
P/EPS 46.01 33.71 26.31 30.74 24.17 18.98 24.81 50.88%
EY 2.17 2.97 3.80 3.25 4.14 5.27 4.03 -33.78%
DY 0.00 2.57 0.00 2.34 0.00 4.72 0.00 -
P/NAPS 3.10 2.39 1.92 1.69 1.41 1.13 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 50.73 2.94 2.19 2.11 1.79 1.61 1.43 977.31%
P/EPS 47.71 36.07 27.48 30.56 26.93 21.12 24.81 54.57%
EY 2.10 2.77 3.64 3.27 3.71 4.73 4.03 -35.21%
DY 0.00 2.41 0.00 2.35 0.00 4.24 0.00 -
P/NAPS 3.21 2.55 2.00 1.68 1.58 1.26 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