[CIHLDG] QoQ 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

1stQtrly Report as at 30 09 2009 (2).pdf

Latest QR

Upcoming QR

CIHLDG's Result

CIHLDG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	516,401	501,312	476,558	495,116	362,981	356,089	352,848	28.99%
YoY %	3.01%	5.19%	-3.75%	36.40%	1.94%	0.92%	-	-
Horiz. %	146.35%	142.08%	135.06%	140.32%	102.87%	100.92%	100.00%	-
PBT	48,440	47,048	43,190	44,016	27,967	23,406	21,790	70.58%
YoY %	2.96%	8.93%	-1.88%	57.39%	19.49%	7.42%	-	-
Horiz. %	222.30%	215.92%	198.21%	202.00%	128.35%	107.42%	100.00%	-
Tax	-9,991	-11,022	-11,002	-11,116	-7,085	-5,269	-4,986	59.14%
YoY %	9.35%	-0.18%	1.03%	-56.89%	-34.47%	-5.68%	-	-
Horiz. %	200.38%	221.06%	220.66%	222.94%	142.10%	105.68%	100.00%	-
NP	38,449	36,025	32,188	32,900	20,882	18,137	16,804	73.90%
YoY %	6.73%	11.92%	-2.16%	57.55%	15.13%	7.93%	-	-
Horiz. %	228.81%	214.38%	191.55%	195.79%	124.27%	107.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,528	36,101	32,252	32,892	20,975	18,236	16,906	73.43%
YoY %	6.72%	11.93%	-1.95%	56.82%	15.02%	7.87%	-	-
Horiz. %	227.90%	213.54%	190.77%	194.56%	124.07%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.63%	23.43%	25.47%	25.25%	25.33%	22.51%	22.88%	-
YoY %	-11.95%	-8.01%	0.87%	-0.32%	12.53%	-1.62%	-	-
Horiz. %	90.17%	102.40%	111.32%	110.36%	110.71%	98.38%	100.00%	-
Total Cost	477,952	465,286	444,370	462,216	342,099	337,952	336,044	26.55%
YoY %	2.72%	4.71%	-3.86%	35.11%	1.23%	0.57%	-	-
Horiz. %	142.23%	138.46%	132.24%	137.55%	101.80%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,898	150,488	143,414	140,517	120,739	111,490	108,903	30.35%
YoY %	7.58%	4.93%	2.06%	16.38%	8.30%	2.38%	-	-
Horiz. %	148.66%	138.19%	131.69%	129.03%	110.87%	102.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	15,621	7,571	11,359	-	9,087	3,457	5,185	109.01%
YoY %	106.33%	-33.35%	0.00%	-	162.86%	-33.33%	-	-
Horiz. %	301.27%	146.02%	219.07%	-	175.26%	66.67%	100.00%	-
Div Payout %	40.55%	20.97%	35.22%	-	43.33%	18.96%	30.67%	-
YoY %	93.37%	-40.46%	0.00%	-	128.53%	-38.18%	-	-
Horiz. %	132.21%	68.37%	114.84%	-	141.28%	61.82%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	161,898	150,488	143,414	140,517	120,739	111,490	108,903	30.35%
YoY %	7.58%	4.93%	2.06%	16.38%	8.30%	2.38%	-	-
Horiz. %	148.66%	138.19%	131.69%	129.03%	110.87%	102.38%	100.00%	-
NOSH	142,016	141,970	141,994	141,937	129,826	129,639	129,647	6.28%
YoY %	0.03%	-0.02%	0.04%	9.33%	0.14%	-0.01%	-	-
Horiz. %	109.54%	109.51%	109.52%	109.48%	100.14%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.45%	7.19%	6.75%	6.64%	5.75%	5.09%	4.76%	-
YoY %	3.62%	6.52%	1.66%	15.48%	12.97%	6.93%	-	-
Horiz. %	156.51%	151.05%	141.81%	139.50%	120.80%	106.93%	100.00%	-
ROE	23.80%	23.99%	22.49%	23.41%	17.37%	16.36%	15.52%	-
YoY %	-0.79%	6.67%	-3.93%	34.77%	6.17%	5.41%	-	-
Horiz. %	153.35%	154.57%	144.91%	150.84%	111.92%	105.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	363.62	353.11	335.62	348.83	279.59	274.68	272.16	21.37%
YoY %	2.98%	5.21%	-3.79%	24.76%	1.79%	0.93%	-	-
Horiz. %	133.61%	129.74%	123.32%	128.17%	102.73%	100.93%	100.00%	-
EPS	27.13	25.43	22.72	23.16	16.15	14.07	13.04	63.19%
YoY %	6.69%	11.93%	-1.90%	43.41%	14.78%	7.90%	-	-
Horiz. %	208.05%	195.02%	174.23%	177.61%	123.85%	107.90%	100.00%	-
DPS	11.00	5.33	8.00	0.00	7.00	2.67	4.00	96.64%
YoY %	106.38%	-33.38%	0.00%	0.00%	162.17%	-33.25%	-	-
Horiz. %	275.00%	133.25%	200.00%	0.00%	175.00%	66.75%	100.00%	-
NAPS	1.14	1.06	1.01	0.99	0.93	0.86	0.84	22.64%
YoY %	7.55%	4.95%	2.02%	6.45%	8.14%	2.38%	-	-
Horiz. %	135.71%	126.19%	120.24%	117.86%	110.71%	102.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 141,937
RPS	318.75	309.44	294.16	305.61	224.05	219.80	217.80	28.99%
YoY %	3.01%	5.19%	-3.75%	36.40%	1.93%	0.92%	-	-
Horiz. %	146.35%	142.08%	135.06%	140.32%	102.87%	100.92%	100.00%	-
EPS	23.78	22.28	19.91	20.30	12.95	11.26	10.44	73.37%
YoY %	6.73%	11.90%	-1.92%	56.76%	15.01%	7.85%	-	-
Horiz. %	227.78%	213.41%	190.71%	194.44%	124.04%	107.85%	100.00%	-
DPS	9.64	4.67	7.01	0.00	5.61	2.13	3.20	109.00%
YoY %	106.42%	-33.38%	0.00%	0.00%	163.38%	-33.44%	-	-
Horiz. %	301.25%	145.94%	219.06%	0.00%	175.31%	66.56%	100.00%	-
NAPS	0.9993	0.9289	0.8852	0.8674	0.7453	0.6882	0.6722	30.35%
YoY %	7.58%	4.94%	2.05%	16.38%	8.30%	2.38%	-	-
Horiz. %	148.66%	138.19%	131.69%	129.04%	110.87%	102.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.72	2.03	1.71	1.40	1.06	1.00	0.95	-
P/RPS	0.75	0.57	0.51	0.40	0.38	0.36	0.35	66.44%
YoY %	31.58%	11.76%	27.50%	5.26%	5.56%	2.86%	-	-
Horiz. %	214.29%	162.86%	145.71%	114.29%	108.57%	102.86%	100.00%	-
P/EPS	10.03	7.98	7.53	6.04	6.56	7.11	7.29	23.77%
YoY %	25.69%	5.98%	24.67%	-7.93%	-7.74%	-2.47%	-	-
Horiz. %	137.59%	109.47%	103.29%	82.85%	89.99%	97.53%	100.00%	-
EY	9.97	12.53	13.28	16.55	15.24	14.07	13.73	-19.25%
YoY %	-20.43%	-5.65%	-19.76%	8.60%	8.32%	2.48%	-	-
Horiz. %	72.61%	91.26%	96.72%	120.54%	111.00%	102.48%	100.00%	-
DY	4.04	2.63	4.68	0.00	6.60	2.67	4.21	-2.71%
YoY %	53.61%	-43.80%	0.00%	0.00%	147.19%	-36.58%	-	-
Horiz. %	95.96%	62.47%	111.16%	0.00%	156.77%	63.42%	100.00%	-
P/NAPS	2.39	1.92	1.69	1.41	1.14	1.16	1.13	64.99%
YoY %	24.48%	13.61%	19.86%	23.68%	-1.72%	2.65%	-	-
Horiz. %	211.50%	169.91%	149.56%	124.78%	100.88%	102.65%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	21/04/10	27/01/10	03/11/09	26/08/09	23/04/09	21/01/09	-
Price	2.91	2.12	1.70	1.56	1.18	1.00	0.96	-
P/RPS	0.80	0.60	0.51	0.45	0.42	0.36	0.35	73.78%
YoY %	33.33%	17.65%	13.33%	7.14%	16.67%	2.86%	-	-
Horiz. %	228.57%	171.43%	145.71%	128.57%	120.00%	102.86%	100.00%	-
P/EPS	10.73	8.34	7.48	6.73	7.30	7.11	7.36	28.66%
YoY %	28.66%	11.50%	11.14%	-7.81%	2.67%	-3.40%	-	-
Horiz. %	145.79%	113.32%	101.63%	91.44%	99.18%	96.60%	100.00%	-
EY	9.32	11.99	13.36	14.85	13.69	14.07	13.58	-22.24%
YoY %	-22.27%	-10.25%	-10.03%	8.47%	-2.70%	3.61%	-	-
Horiz. %	68.63%	88.29%	98.38%	109.35%	100.81%	103.61%	100.00%	-
DY	3.78	2.52	4.71	0.00	5.93	2.67	4.17	-6.35%
YoY %	50.00%	-46.50%	0.00%	0.00%	122.10%	-35.97%	-	-
Horiz. %	90.65%	60.43%	112.95%	0.00%	142.21%	64.03%	100.00%	-
P/NAPS	2.55	2.00	1.68	1.58	1.27	1.16	1.14	71.28%
YoY %	27.50%	19.05%	6.33%	24.41%	9.48%	1.75%	-	-
Horiz. %	223.68%	175.44%	147.37%	138.60%	111.40%	101.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos