[CIHLDG] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 12.32%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 40,870 174,171 471,897 336,849 287,000 254,065 222,896 -24.60%
PBT 692,802 18,143 45,699 20,788 20,342 10,746 -21,873 -
Tax -24,774 24,196 -11,401 -2,248 -7,790 480 3,629 -
NP 668,028 42,339 34,298 18,540 12,552 11,226 -18,244 -
-
NP to SH 668,048 42,397 34,374 18,702 12,580 11,233 -18,281 -
-
Tax Rate 3.58% -133.36% 24.95% 10.81% 38.30% -4.47% - -
Total Cost -627,158 131,832 437,599 318,309 274,448 242,839 241,140 -
-
Net Worth 187,440 180,282 150,450 111,501 101,081 87,099 75,261 16.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 663,147 17,037 12,214 7,772 - - - -
Div Payout % 99.27% 40.19% 35.53% 41.56% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 187,440 180,282 150,450 111,501 101,081 87,099 75,261 16.40%
NOSH 142,000 141,955 141,934 129,652 129,591 129,999 129,761 1.51%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1,634.52% 24.31% 7.27% 5.50% 4.37% 4.42% -8.18% -
ROE 356.41% 23.52% 22.85% 16.77% 12.45% 12.90% -24.29% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 28.78 122.69 332.47 259.81 221.46 195.43 171.77 -25.73%
EPS 470.46 29.87 24.22 14.42 9.71 8.64 -14.09 -
DPS 467.00 12.00 8.61 6.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.06 0.86 0.78 0.67 0.58 14.67%
Adjusted Per Share Value based on latest NOSH - 129,652
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.23 107.51 291.29 207.93 177.16 156.83 137.59 -24.60%
EPS 412.38 26.17 21.22 11.54 7.77 6.93 -11.28 -
DPS 409.35 10.52 7.54 4.80 0.00 0.00 0.00 -
NAPS 1.157 1.1129 0.9287 0.6883 0.624 0.5377 0.4646 16.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.24 3.10 2.03 1.00 1.00 0.80 0.85 -
P/RPS 4.31 2.53 0.61 0.38 0.45 0.41 0.49 43.62%
P/EPS 0.26 10.38 8.38 6.93 10.30 9.26 -6.03 -
EY 379.40 9.63 11.93 14.42 9.71 10.80 -16.57 -
DY 376.61 3.87 4.24 6.00 0.00 0.00 0.00 -
P/NAPS 0.94 2.44 1.92 1.16 1.28 1.19 1.47 -7.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 20/04/11 21/04/10 23/04/09 23/04/08 15/05/07 11/05/06 -
Price 1.37 3.02 2.12 1.00 1.00 0.80 0.86 -
P/RPS 4.76 2.46 0.64 0.38 0.45 0.41 0.50 45.53%
P/EPS 0.29 10.11 8.75 6.93 10.30 9.26 -6.10 -
EY 343.40 9.89 11.42 14.42 9.71 10.80 -16.38 -
DY 340.88 3.97 4.06 6.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.38 2.00 1.16 1.28 1.19 1.48 -5.70%

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