[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 22.36%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 362,981 356,089 352,848 362,048 290,451 293,932 282,276 18.26%
PBT 27,967 23,406 21,790 22,884 15,546 16,412 16,322 43.23%
Tax -7,085 -5,269 -4,986 -5,208 -1,101 -3,733 -3,640 55.95%
NP 20,882 18,137 16,804 17,676 14,445 12,678 12,682 39.48%
-
NP to SH 20,975 18,236 16,906 17,796 14,544 12,693 12,690 39.83%
-
Tax Rate 25.33% 22.51% 22.88% 22.76% 7.08% 22.75% 22.30% -
Total Cost 342,099 337,952 336,044 344,372 276,006 281,253 269,594 17.22%
-
Net Worth 120,739 111,490 108,903 108,955 103,714 101,028 97,117 15.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,087 3,457 5,185 - 5,185 - - -
Div Payout % 43.33% 18.96% 30.67% - 35.66% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 120,739 111,490 108,903 108,955 103,714 101,028 97,117 15.63%
NOSH 129,826 129,639 129,647 129,708 129,643 129,523 129,489 0.17%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.75% 5.09% 4.76% 4.88% 4.97% 4.31% 4.49% -
ROE 17.37% 16.36% 15.52% 16.33% 14.02% 12.56% 13.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 279.59 274.68 272.16 279.12 224.04 226.93 217.99 18.06%
EPS 16.15 14.07 13.04 13.72 11.22 9.80 9.80 39.56%
DPS 7.00 2.67 4.00 0.00 4.00 0.00 0.00 -
NAPS 0.93 0.86 0.84 0.84 0.80 0.78 0.75 15.43%
Adjusted Per Share Value based on latest NOSH - 129,708
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 224.05 219.80 217.80 223.48 179.28 181.43 174.24 18.26%
EPS 12.95 11.26 10.44 10.98 8.98 7.84 7.83 39.89%
DPS 5.61 2.13 3.20 0.00 3.20 0.00 0.00 -
NAPS 0.7453 0.6882 0.6722 0.6725 0.6402 0.6236 0.5995 15.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.06 1.00 0.95 0.90 1.07 1.00 0.99 -
P/RPS 0.38 0.36 0.35 0.32 0.48 0.44 0.45 -10.66%
P/EPS 6.56 7.11 7.29 6.56 9.54 10.20 10.10 -25.02%
EY 15.24 14.07 13.73 15.24 10.48 9.80 9.90 33.35%
DY 6.60 2.67 4.21 0.00 3.74 0.00 0.00 -
P/NAPS 1.14 1.16 1.13 1.07 1.34 1.28 1.32 -9.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 23/04/08 24/01/08 -
Price 1.18 1.00 0.96 1.00 0.96 1.00 1.00 -
P/RPS 0.42 0.36 0.35 0.36 0.43 0.44 0.46 -5.88%
P/EPS 7.30 7.11 7.36 7.29 8.56 10.20 10.20 -20.00%
EY 13.69 14.07 13.58 13.72 11.69 9.80 9.80 24.98%
DY 5.93 2.67 4.17 0.00 4.17 0.00 0.00 -
P/NAPS 1.27 1.16 1.14 1.19 1.20 1.28 1.33 -3.03%

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