[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 11.94%
YoY- 97.97%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 45,870 43,908 516,401 501,312 476,558 495,116 362,981 -74.72%
PBT 5,244 4,096 48,440 47,048 43,190 44,016 27,967 -67.13%
Tax 40,404 42,540 -9,991 -11,022 -11,002 -11,116 -7,085 -
NP 45,648 46,636 38,449 36,025 32,188 32,900 20,882 68.19%
-
NP to SH 45,686 46,684 38,528 36,101 32,252 32,892 20,975 67.79%
-
Tax Rate -770.48% -1,038.57% 20.63% 23.43% 25.47% 25.25% 25.33% -
Total Cost 222 -2,728 477,952 465,286 444,370 462,216 342,099 -99.24%
-
Net Worth 177,549 173,301 161,898 150,488 143,414 140,517 120,739 29.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,203 - 15,621 7,571 11,359 - 9,087 34.57%
Div Payout % 31.09% - 40.55% 20.97% 35.22% - 43.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 177,549 173,301 161,898 150,488 143,414 140,517 120,739 29.22%
NOSH 142,039 142,050 142,016 141,970 141,994 141,937 129,826 6.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 99.52% 106.21% 7.45% 7.19% 6.75% 6.64% 5.75% -
ROE 25.73% 26.94% 23.80% 23.99% 22.49% 23.41% 17.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.29 30.91 363.62 353.11 335.62 348.83 279.59 -76.19%
EPS 32.18 32.88 27.13 25.43 22.72 23.16 16.15 58.14%
DPS 10.00 0.00 11.00 5.33 8.00 0.00 7.00 26.76%
NAPS 1.25 1.22 1.14 1.06 1.01 0.99 0.93 21.72%
Adjusted Per Share Value based on latest NOSH - 141,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.31 27.10 318.77 309.45 294.17 305.63 224.06 -74.72%
EPS 28.20 28.82 23.78 22.28 19.91 20.30 12.95 67.76%
DPS 8.77 0.00 9.64 4.67 7.01 0.00 5.61 34.58%
NAPS 1.096 1.0698 0.9994 0.9289 0.8853 0.8674 0.7453 29.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.65 3.78 2.72 2.03 1.71 1.40 1.06 -
P/RPS 11.30 12.23 0.75 0.57 0.51 0.40 0.38 853.92%
P/EPS 11.35 11.50 10.03 7.98 7.53 6.04 6.56 43.97%
EY 8.81 8.69 9.97 12.53 13.28 16.55 15.24 -30.53%
DY 2.74 0.00 4.04 2.63 4.68 0.00 6.60 -44.26%
P/NAPS 2.92 3.10 2.39 1.92 1.69 1.41 1.14 86.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 -
Price 3.51 3.92 2.91 2.12 1.70 1.56 1.18 -
P/RPS 10.87 12.68 0.80 0.60 0.51 0.45 0.42 769.78%
P/EPS 10.91 11.93 10.73 8.34 7.48 6.73 7.30 30.62%
EY 9.16 8.38 9.32 11.99 13.36 14.85 13.69 -23.44%
DY 2.85 0.00 3.78 2.52 4.71 0.00 5.93 -38.56%
P/NAPS 2.81 3.21 2.55 2.00 1.68 1.58 1.27 69.55%

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