[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 8857.36%
YoY- 2779.39%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 197,674 19,153 19,576 20,428 22,935 238,279 176,424 1.91%
PBT 4,891 456 35 690,937 2,622 21,595 10,895 -12.49%
Tax -1,776 -175 -381 -33,211 20,202 -5,501 -2,493 -5.49%
NP 3,115 281 -346 657,726 22,824 16,094 8,402 -15.23%
-
NP to SH 3,115 281 -346 657,739 22,843 16,126 8,453 -15.32%
-
Tax Rate 36.31% 38.38% 1,088.57% 4.81% -770.48% 25.47% 22.88% -
Total Cost 194,559 18,872 19,922 -637,298 111 222,185 168,022 2.47%
-
Net Worth 137,700 116,439 116,439 186,018 177,549 143,414 108,903 3.98%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 653,195 7,101 5,679 2,592 -
Div Payout % - - - 99.31% 31.09% 35.22% 30.67% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 137,700 116,439 116,439 186,018 177,549 143,414 108,903 3.98%
NOSH 162,000 142,000 142,000 141,998 142,039 141,994 129,647 3.78%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.58% 1.47% -1.77% 3,219.73% 99.52% 6.75% 4.76% -
ROE 2.26% 0.24% -0.30% 353.59% 12.87% 11.24% 7.76% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 122.02 13.49 13.79 14.39 16.15 167.81 136.08 -1.80%
EPS 1.92 0.20 -0.24 463.20 16.09 11.36 6.52 -18.42%
DPS 0.00 0.00 0.00 460.00 5.00 4.00 2.00 -
NAPS 0.85 0.82 0.82 1.31 1.25 1.01 0.84 0.19%
Adjusted Per Share Value based on latest NOSH - 142,001
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 122.02 11.82 12.08 12.61 14.16 147.09 108.90 1.91%
EPS 1.92 0.17 -0.21 406.01 14.10 9.95 5.22 -15.34%
DPS 0.00 0.00 0.00 403.21 4.38 3.51 1.60 -
NAPS 0.85 0.7188 0.7188 1.1483 1.096 0.8853 0.6722 3.98%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.98 1.11 0.77 1.24 3.65 1.71 0.95 -
P/RPS 0.80 8.23 5.59 8.62 22.60 1.02 0.70 2.24%
P/EPS 50.97 560.93 -316.01 0.27 22.70 15.06 14.57 23.19%
EY 1.96 0.18 -0.32 373.55 4.41 6.64 6.86 -18.83%
DY 0.00 0.00 0.00 370.97 1.37 2.34 2.11 -
P/NAPS 1.15 1.35 0.94 0.95 2.92 1.69 1.13 0.29%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 27/01/10 21/01/09 -
Price 1.02 1.15 1.02 1.25 3.51 1.70 0.96 -
P/RPS 0.84 8.53 7.40 8.69 21.74 1.01 0.71 2.84%
P/EPS 53.05 581.14 -418.61 0.27 21.83 14.97 14.72 23.80%
EY 1.89 0.17 -0.24 370.56 4.58 6.68 6.79 -19.18%
DY 0.00 0.00 0.00 368.00 1.42 2.35 2.08 -
P/NAPS 1.20 1.40 1.24 0.95 2.81 1.68 1.14 0.85%

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