[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 56.82%
YoY- 84.83%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 39,148 36,320 43,908 495,116 362,048 284,624 272,744 -27.61%
PBT -256 768 4,096 44,016 22,884 15,576 8,268 -
Tax -940 28,552 42,540 -11,116 -5,208 -3,164 -1,164 -3.49%
NP -1,196 29,320 46,636 32,900 17,676 12,412 7,104 -
-
NP to SH -1,196 29,372 46,684 32,892 17,796 12,428 7,104 -
-
Tax Rate - -3,717.71% -1,038.57% 25.25% 22.76% 20.31% 14.08% -
Total Cost 40,344 7,000 -2,728 462,216 344,372 272,212 265,640 -26.93%
-
Net Worth 116,439 197,423 173,301 140,517 108,955 93,209 84,262 5.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 116,439 197,423 173,301 140,517 108,955 93,209 84,262 5.53%
NOSH 142,000 142,030 142,050 141,937 129,708 129,458 129,635 1.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.06% 80.73% 106.21% 6.64% 4.88% 4.36% 2.60% -
ROE -1.03% 14.88% 26.94% 23.41% 16.33% 13.33% 8.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.57 25.57 30.91 348.83 279.12 219.86 210.39 -28.70%
EPS -0.84 20.68 32.88 23.16 13.72 9.60 5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.39 1.22 0.99 0.84 0.72 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 141,937
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.17 22.42 27.10 305.63 223.49 175.69 168.36 -27.61%
EPS -0.74 18.13 28.82 20.30 10.99 7.67 4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7188 1.2187 1.0698 0.8674 0.6726 0.5754 0.5201 5.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.97 4.20 3.78 1.40 0.90 0.87 0.87 -
P/RPS 3.52 16.42 12.23 0.40 0.32 0.40 0.41 43.04%
P/EPS -115.17 20.31 11.50 6.04 6.56 9.06 15.88 -
EY -0.87 4.92 8.69 16.55 15.24 11.03 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 3.02 3.10 1.41 1.07 1.21 1.34 -2.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 15/11/11 03/11/10 03/11/09 30/10/08 30/10/07 21/11/06 -
Price 0.95 5.28 3.92 1.56 1.00 1.12 0.87 -
P/RPS 3.45 20.65 12.68 0.45 0.36 0.51 0.41 42.57%
P/EPS -112.79 25.53 11.93 6.73 7.29 11.67 15.88 -
EY -0.89 3.92 8.38 14.85 13.72 8.57 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 3.80 3.21 1.58 1.19 1.56 1.34 -2.37%

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