[CIHLDG] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 4.82%
YoY- 51.66%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 396,247 362,980 336,849 325,518 309,587 290,231 287,000 23.96%
PBT 33,249 27,966 20,788 18,275 17,369 15,542 20,342 38.71%
Tax -8,560 -7,083 -2,248 -1,770 -1,609 -1,098 -7,790 6.47%
NP 24,689 20,883 18,540 16,505 15,760 14,444 12,552 56.92%
-
NP to SH 24,750 20,976 18,702 16,651 15,885 14,543 12,580 56.94%
-
Tax Rate 25.75% 25.33% 10.81% 9.69% 9.26% 7.06% 38.30% -
Total Cost 371,558 342,097 318,309 309,013 293,827 275,787 274,448 22.35%
-
Net Worth 140,517 122,803 111,501 108,846 108,955 104,923 101,081 24.53%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,123 9,123 7,772 7,772 5,181 5,181 - -
Div Payout % 36.86% 43.50% 41.56% 46.68% 32.62% 35.63% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 140,517 122,803 111,501 108,846 108,955 104,923 101,081 24.53%
NOSH 141,937 130,641 129,652 129,579 129,708 129,534 129,591 6.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.23% 5.75% 5.50% 5.07% 5.09% 4.98% 4.37% -
ROE 17.61% 17.08% 16.77% 15.30% 14.58% 13.86% 12.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 279.17 277.84 259.81 251.21 238.68 224.06 221.46 16.67%
EPS 17.44 16.06 14.42 12.85 12.25 11.23 9.71 47.70%
DPS 6.43 7.00 6.00 6.00 4.00 4.00 0.00 -
NAPS 0.99 0.94 0.86 0.84 0.84 0.81 0.78 17.20%
Adjusted Per Share Value based on latest NOSH - 129,579
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 244.60 224.06 207.93 200.94 191.10 179.15 177.16 23.96%
EPS 15.28 12.95 11.54 10.28 9.81 8.98 7.77 56.89%
DPS 5.63 5.63 4.80 4.80 3.20 3.20 0.00 -
NAPS 0.8674 0.758 0.6883 0.6719 0.6726 0.6477 0.624 24.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.06 1.00 0.95 0.90 1.07 1.00 -
P/RPS 0.50 0.38 0.38 0.38 0.38 0.48 0.45 7.26%
P/EPS 8.03 6.60 6.93 7.39 7.35 9.53 10.30 -15.28%
EY 12.46 15.15 14.42 13.53 13.61 10.49 9.71 18.06%
DY 4.59 6.60 6.00 6.32 4.44 3.74 0.00 -
P/NAPS 1.41 1.13 1.16 1.13 1.07 1.32 1.28 6.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 23/04/08 -
Price 1.56 1.18 1.00 0.96 1.00 0.96 1.00 -
P/RPS 0.56 0.42 0.38 0.38 0.42 0.43 0.45 15.68%
P/EPS 8.95 7.35 6.93 7.47 8.17 8.55 10.30 -8.93%
EY 11.18 13.61 14.42 13.39 12.25 11.69 9.71 9.84%
DY 4.12 5.93 6.00 6.25 4.00 4.17 0.00 -
P/NAPS 1.58 1.26 1.16 1.14 1.19 1.19 1.28 15.05%

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