[CIHLDG] QoQ Annualized Quarter 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- 7.87%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 476,558 495,116 362,981 356,089 352,848 362,048 290,451 38.98%
PBT 43,190 44,016 27,967 23,406 21,790 22,884 15,546 97.25%
Tax -11,002 -11,116 -7,085 -5,269 -4,986 -5,208 -1,101 361.99%
NP 32,188 32,900 20,882 18,137 16,804 17,676 14,445 70.35%
-
NP to SH 32,252 32,892 20,975 18,236 16,906 17,796 14,544 69.80%
-
Tax Rate 25.47% 25.25% 25.33% 22.51% 22.88% 22.76% 7.08% -
Total Cost 444,370 462,216 342,099 337,952 336,044 344,372 276,006 37.24%
-
Net Worth 143,414 140,517 120,739 111,490 108,903 108,955 103,714 24.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,359 - 9,087 3,457 5,185 - 5,185 68.43%
Div Payout % 35.22% - 43.33% 18.96% 30.67% - 35.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 143,414 140,517 120,739 111,490 108,903 108,955 103,714 24.04%
NOSH 141,994 141,937 129,826 129,639 129,647 129,708 129,643 6.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.75% 6.64% 5.75% 5.09% 4.76% 4.88% 4.97% -
ROE 22.49% 23.41% 17.37% 16.36% 15.52% 16.33% 14.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 335.62 348.83 279.59 274.68 272.16 279.12 224.04 30.82%
EPS 22.72 23.16 16.15 14.07 13.04 13.72 11.22 59.85%
DPS 8.00 0.00 7.00 2.67 4.00 0.00 4.00 58.53%
NAPS 1.01 0.99 0.93 0.86 0.84 0.84 0.80 16.76%
Adjusted Per Share Value based on latest NOSH - 129,652
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 294.17 305.63 224.06 219.81 217.81 223.49 179.29 38.98%
EPS 19.91 20.30 12.95 11.26 10.44 10.99 8.98 69.78%
DPS 7.01 0.00 5.61 2.13 3.20 0.00 3.20 68.43%
NAPS 0.8853 0.8674 0.7453 0.6882 0.6722 0.6726 0.6402 24.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.71 1.40 1.06 1.00 0.95 0.90 1.07 -
P/RPS 0.51 0.40 0.38 0.36 0.35 0.32 0.48 4.11%
P/EPS 7.53 6.04 6.56 7.11 7.29 6.56 9.54 -14.55%
EY 13.28 16.55 15.24 14.07 13.73 15.24 10.48 17.04%
DY 4.68 0.00 6.60 2.67 4.21 0.00 3.74 16.07%
P/NAPS 1.69 1.41 1.14 1.16 1.13 1.07 1.34 16.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 -
Price 1.70 1.56 1.18 1.00 0.96 1.00 0.96 -
P/RPS 0.51 0.45 0.42 0.36 0.35 0.36 0.43 12.01%
P/EPS 7.48 6.73 7.30 7.11 7.36 7.29 8.56 -8.57%
EY 13.36 14.85 13.69 14.07 13.58 13.72 11.69 9.28%
DY 4.71 0.00 5.93 2.67 4.17 0.00 4.17 8.43%
P/NAPS 1.68 1.58 1.27 1.16 1.14 1.19 1.20 25.06%

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