[CIHLDG] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 38.55%
YoY- 109.57%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,958 10,977 140,417 137,704 114,500 123,779 95,914 -74.94%
PBT 1,598 1,024 13,154 13,692 10,591 11,004 10,412 -71.23%
Tax 9,567 10,635 -1,724 -2,767 -2,722 -2,779 -3,133 -
NP 11,165 11,659 11,430 10,925 7,869 8,225 7,279 32.89%
-
NP to SH 11,172 11,671 11,452 10,950 7,903 8,223 7,298 32.72%
-
Tax Rate -598.69% -1,038.57% 13.11% 20.21% 25.70% 25.25% 30.09% -
Total Cost 793 -682 128,987 126,779 106,631 115,554 88,635 -95.65%
-
Net Worth 177,534 173,301 161,820 150,450 143,475 140,517 122,803 27.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,101 - 9,936 - 5,682 - 6,532 5.71%
Div Payout % 63.56% - 86.77% - 71.90% - 89.51% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 177,534 173,301 161,820 150,450 143,475 140,517 122,803 27.76%
NOSH 142,027 142,050 141,947 141,934 142,054 141,937 130,641 5.71%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 93.37% 106.21% 8.14% 7.93% 6.87% 6.64% 7.59% -
ROE 6.29% 6.73% 7.08% 7.28% 5.51% 5.85% 5.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.42 7.73 98.92 97.02 80.60 87.21 73.42 -76.30%
EPS 7.87 8.22 8.06 7.71 5.57 5.79 5.59 25.53%
DPS 5.00 0.00 7.00 0.00 4.00 0.00 5.00 0.00%
NAPS 1.25 1.22 1.14 1.06 1.01 0.99 0.94 20.86%
Adjusted Per Share Value based on latest NOSH - 141,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.38 6.78 86.68 85.00 70.68 76.41 59.21 -74.95%
EPS 6.90 7.20 7.07 6.76 4.88 5.08 4.50 32.86%
DPS 4.38 0.00 6.13 0.00 3.51 0.00 4.03 5.69%
NAPS 1.0959 1.0698 0.9989 0.9287 0.8856 0.8674 0.758 27.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.65 3.78 2.72 2.03 1.71 1.40 1.06 -
P/RPS 43.35 48.92 2.75 2.09 2.12 1.61 1.44 861.74%
P/EPS 46.40 46.01 33.71 26.31 30.74 24.17 18.98 81.17%
EY 2.16 2.17 2.97 3.80 3.25 4.14 5.27 -44.73%
DY 1.37 0.00 2.57 0.00 2.34 0.00 4.72 -56.06%
P/NAPS 2.92 3.10 2.39 1.92 1.69 1.41 1.13 87.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 -
Price 3.51 3.92 2.91 2.12 1.70 1.56 1.18 -
P/RPS 41.69 50.73 2.94 2.19 2.11 1.79 1.61 770.08%
P/EPS 44.62 47.71 36.07 27.48 30.56 26.93 21.12 64.42%
EY 2.24 2.10 2.77 3.64 3.27 3.71 4.73 -39.16%
DY 1.42 0.00 2.41 0.00 2.35 0.00 4.24 -51.67%
P/NAPS 2.81 3.21 2.55 2.00 1.68 1.58 1.26 70.44%

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