[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -5.0%
YoY- 33.22%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 495,116 362,981 356,089 352,848 362,048 290,451 293,932 41.52%
PBT 44,016 27,967 23,406 21,790 22,884 15,546 16,412 92.91%
Tax -11,116 -7,085 -5,269 -4,986 -5,208 -1,101 -3,733 106.84%
NP 32,900 20,882 18,137 16,804 17,676 14,445 12,678 88.73%
-
NP to SH 32,892 20,975 18,236 16,906 17,796 14,544 12,693 88.55%
-
Tax Rate 25.25% 25.33% 22.51% 22.88% 22.76% 7.08% 22.75% -
Total Cost 462,216 342,099 337,952 336,044 344,372 276,006 281,253 39.21%
-
Net Worth 140,517 120,739 111,490 108,903 108,955 103,714 101,028 24.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 9,087 3,457 5,185 - 5,185 - -
Div Payout % - 43.33% 18.96% 30.67% - 35.66% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 140,517 120,739 111,490 108,903 108,955 103,714 101,028 24.57%
NOSH 141,937 129,826 129,639 129,647 129,708 129,643 129,523 6.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.64% 5.75% 5.09% 4.76% 4.88% 4.97% 4.31% -
ROE 23.41% 17.37% 16.36% 15.52% 16.33% 14.02% 12.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 348.83 279.59 274.68 272.16 279.12 224.04 226.93 33.15%
EPS 23.16 16.15 14.07 13.04 13.72 11.22 9.80 77.32%
DPS 0.00 7.00 2.67 4.00 0.00 4.00 0.00 -
NAPS 0.99 0.93 0.86 0.84 0.84 0.80 0.78 17.20%
Adjusted Per Share Value based on latest NOSH - 129,579
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 305.61 224.05 219.80 217.80 223.48 179.28 181.43 41.52%
EPS 20.30 12.95 11.26 10.44 10.98 8.98 7.84 88.45%
DPS 0.00 5.61 2.13 3.20 0.00 3.20 0.00 -
NAPS 0.8674 0.7453 0.6882 0.6722 0.6725 0.6402 0.6236 24.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.06 1.00 0.95 0.90 1.07 1.00 -
P/RPS 0.40 0.38 0.36 0.35 0.32 0.48 0.44 -6.15%
P/EPS 6.04 6.56 7.11 7.29 6.56 9.54 10.20 -29.46%
EY 16.55 15.24 14.07 13.73 15.24 10.48 9.80 41.76%
DY 0.00 6.60 2.67 4.21 0.00 3.74 0.00 -
P/NAPS 1.41 1.14 1.16 1.13 1.07 1.34 1.28 6.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 23/04/08 -
Price 1.56 1.18 1.00 0.96 1.00 0.96 1.00 -
P/RPS 0.45 0.42 0.36 0.35 0.36 0.43 0.44 1.50%
P/EPS 6.73 7.30 7.11 7.36 7.29 8.56 10.20 -24.19%
EY 14.85 13.69 14.07 13.58 13.72 11.69 9.80 31.89%
DY 0.00 5.93 2.67 4.17 0.00 4.17 0.00 -
P/NAPS 1.58 1.27 1.16 1.14 1.19 1.20 1.28 15.05%

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