[CIHLDG] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 8.95%
YoY- 69.6%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 43,800 174,171 301,056 403,598 516,400 471,897 424,835 -78.10%
PBT 5,444 18,143 29,468 38,461 48,441 45,699 38,668 -73.03%
Tax 34,596 24,196 15,711 3,422 -9,992 -11,401 -10,093 -
NP 40,040 42,339 45,179 41,883 38,449 34,298 28,575 25.29%
-
NP to SH 40,083 42,397 45,245 41,976 38,528 34,374 28,649 25.17%
-
Tax Rate -635.49% -133.36% -53.32% -8.90% 20.63% 24.95% 26.10% -
Total Cost 3,760 131,832 255,877 361,715 477,951 437,599 396,260 -95.55%
-
Net Worth 188,880 180,282 177,534 173,301 161,820 150,450 143,475 20.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,042 17,037 17,037 15,618 15,618 12,214 12,214 24.94%
Div Payout % 42.52% 40.19% 37.66% 37.21% 40.54% 35.53% 42.63% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 188,880 180,282 177,534 173,301 161,820 150,450 143,475 20.17%
NOSH 142,015 141,955 142,027 142,050 141,947 141,934 142,054 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 91.42% 24.31% 15.01% 10.38% 7.45% 7.27% 6.73% -
ROE 21.22% 23.52% 25.49% 24.22% 23.81% 22.85% 19.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.84 122.69 211.97 284.12 363.80 332.47 299.06 -78.10%
EPS 28.22 29.87 31.86 29.55 27.14 24.22 20.17 25.17%
DPS 12.00 12.00 12.00 11.00 11.00 8.61 8.60 24.94%
NAPS 1.33 1.27 1.25 1.22 1.14 1.06 1.01 20.20%
Adjusted Per Share Value based on latest NOSH - 142,050
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.04 107.51 185.84 249.13 318.77 291.29 262.24 -78.10%
EPS 24.74 26.17 27.93 25.91 23.78 21.22 17.68 25.18%
DPS 10.52 10.52 10.52 9.64 9.64 7.54 7.54 24.93%
NAPS 1.1659 1.1129 1.0959 1.0698 0.9989 0.9287 0.8856 20.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.29 3.10 3.65 3.78 2.72 2.03 1.71 -
P/RPS 10.67 2.53 1.72 1.33 0.75 0.61 0.57 608.79%
P/EPS 11.66 10.38 11.46 12.79 10.02 8.38 8.48 23.72%
EY 8.58 9.63 8.73 7.82 9.98 11.93 11.79 -19.14%
DY 3.65 3.87 3.29 2.91 4.04 4.24 5.03 -19.29%
P/NAPS 2.47 2.44 2.92 3.10 2.39 1.92 1.69 28.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/04/11 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 -
Price 4.34 3.02 3.51 3.92 2.91 2.12 1.70 -
P/RPS 14.07 2.46 1.66 1.38 0.80 0.64 0.57 752.76%
P/EPS 15.38 10.11 11.02 13.27 10.72 8.75 8.43 49.47%
EY 6.50 9.89 9.08 7.54 9.33 11.42 11.86 -33.10%
DY 2.76 3.97 3.42 2.81 3.78 4.06 5.06 -33.31%
P/NAPS 3.26 2.38 2.81 3.21 2.55 2.00 1.68 55.76%

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