[CIHLDG] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -4.28%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,080 10,046 10,819 11,958 10,977 140,417 137,704 -83.65%
PBT 192 455 2,367 1,598 1,024 13,154 13,692 -94.16%
Tax 7,138 8,676 5,718 9,567 10,635 -1,724 -2,767 -
NP 7,330 9,131 8,085 11,165 11,659 11,430 10,925 -23.34%
-
NP to SH 7,343 9,138 8,102 11,172 11,671 11,452 10,950 -23.36%
-
Tax Rate -3,717.71% -1,906.81% -241.57% -598.69% -1,038.57% 13.11% 20.21% -
Total Cost 1,750 915 2,734 793 -682 128,987 126,779 -94.23%
-
Net Worth 197,423 188,880 180,282 177,534 173,301 161,820 150,450 19.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 9,941 - 7,101 - 9,936 - -
Div Payout % - 108.79% - 63.56% - 86.77% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 197,423 188,880 180,282 177,534 173,301 161,820 150,450 19.83%
NOSH 142,030 142,015 141,955 142,027 142,050 141,947 141,934 0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 80.73% 90.89% 74.73% 93.37% 106.21% 8.14% 7.93% -
ROE 3.72% 4.84% 4.49% 6.29% 6.73% 7.08% 7.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.39 7.07 7.62 8.42 7.73 98.92 97.02 -83.66%
EPS 5.17 6.44 5.71 7.87 8.22 8.06 7.71 -23.37%
DPS 0.00 7.00 0.00 5.00 0.00 7.00 0.00 -
NAPS 1.39 1.33 1.27 1.25 1.22 1.14 1.06 19.78%
Adjusted Per Share Value based on latest NOSH - 142,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.60 6.20 6.68 7.38 6.78 86.68 85.00 -83.66%
EPS 4.53 5.64 5.00 6.90 7.20 7.07 6.76 -23.40%
DPS 0.00 6.14 0.00 4.38 0.00 6.13 0.00 -
NAPS 1.2187 1.1659 1.1129 1.0959 1.0698 0.9989 0.9287 19.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.20 3.29 3.10 3.65 3.78 2.72 2.03 -
P/RPS 65.70 46.51 40.67 43.35 48.92 2.75 2.09 893.95%
P/EPS 81.24 51.13 54.32 46.40 46.01 33.71 26.31 111.90%
EY 1.23 1.96 1.84 2.16 2.17 2.97 3.80 -52.82%
DY 0.00 2.13 0.00 1.37 0.00 2.57 0.00 -
P/NAPS 3.02 2.47 2.44 2.92 3.10 2.39 1.92 35.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 20/04/11 26/01/11 03/11/10 25/08/10 21/04/10 -
Price 5.28 4.34 3.02 3.51 3.92 2.91 2.12 -
P/RPS 82.59 61.35 39.63 41.69 50.73 2.94 2.19 1022.09%
P/EPS 102.13 67.45 52.91 44.62 47.71 36.07 27.48 139.74%
EY 0.98 1.48 1.89 2.24 2.10 2.77 3.64 -58.27%
DY 0.00 1.61 0.00 1.42 0.00 2.41 0.00 -
P/NAPS 3.80 3.26 2.38 2.81 3.21 2.55 2.00 53.34%

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