[CIHLDG] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 15.02%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,842 43,800 516,401 362,981 290,451 265,775 222,160 -24.57%
PBT 691,659 5,441 48,440 27,967 15,546 13,537 -4,831 -
Tax -33,021 34,599 -9,991 -7,085 -1,101 -5,687 1,093 -
NP 658,638 40,040 38,449 20,882 14,445 7,850 -3,738 -
-
NP to SH 658,651 40,094 38,528 20,975 14,544 7,868 -3,764 -
-
Tax Rate 4.77% -635.89% 20.63% 25.33% 7.08% 42.01% - -
Total Cost -617,796 3,760 477,952 342,099 276,006 257,925 225,898 -
-
Net Worth 116,439 188,891 161,898 120,739 103,714 90,698 83,067 5.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 653,198 17,042 15,621 9,087 5,185 - - -
Div Payout % 99.17% 42.51% 40.55% 43.33% 35.66% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 116,439 188,891 161,898 120,739 103,714 90,698 83,067 5.78%
NOSH 142,000 142,023 142,016 129,826 129,643 129,568 129,793 1.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1,612.65% 91.42% 7.45% 5.75% 4.97% 2.95% -1.68% -
ROE 565.66% 21.23% 23.80% 17.37% 14.02% 8.67% -4.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.76 30.84 363.62 279.59 224.04 205.12 171.16 -25.69%
EPS 463.84 28.24 27.13 16.15 11.22 6.07 -2.90 -
DPS 460.00 12.00 11.00 7.00 4.00 0.00 0.00 -
NAPS 0.82 1.33 1.14 0.93 0.80 0.70 0.64 4.21%
Adjusted Per Share Value based on latest NOSH - 130,641
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.21 27.04 318.77 224.06 179.29 164.06 137.14 -24.57%
EPS 406.57 24.75 23.78 12.95 8.98 4.86 -2.32 -
DPS 403.21 10.52 9.64 5.61 3.20 0.00 0.00 -
NAPS 0.7188 1.166 0.9994 0.7453 0.6402 0.5599 0.5128 5.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.20 3.29 2.72 1.06 1.07 0.88 0.94 -
P/RPS 4.17 10.67 0.75 0.38 0.48 0.43 0.55 40.11%
P/EPS 0.26 11.65 10.03 6.56 9.54 14.49 -32.41 -
EY 386.53 8.58 9.97 15.24 10.48 6.90 -3.09 -
DY 383.33 3.65 4.04 6.60 3.74 0.00 0.00 -
P/NAPS 1.46 2.47 2.39 1.14 1.34 1.26 1.47 -0.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 12/09/08 21/08/07 22/08/06 -
Price 1.08 4.34 2.91 1.18 0.96 0.85 0.79 -
P/RPS 3.75 14.07 0.80 0.42 0.43 0.41 0.46 41.82%
P/EPS 0.23 15.37 10.73 7.30 8.56 14.00 -27.24 -
EY 429.48 6.50 9.32 13.69 11.69 7.14 -3.67 -
DY 425.93 2.76 3.78 5.93 4.17 0.00 0.00 -
P/NAPS 1.32 3.26 2.55 1.27 1.20 1.21 1.23 1.18%

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