[CIHLDG] QoQ Cumulative 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- -69.41%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 362,981 267,067 176,424 90,512 290,451 220,449 141,138 87.82%
PBT 27,967 17,555 10,895 5,721 15,546 12,309 8,161 127.47%
Tax -7,085 -3,952 -2,493 -1,302 -1,101 -2,800 -1,820 147.66%
NP 20,882 13,603 8,402 4,419 14,445 9,509 6,341 121.50%
-
NP to SH 20,975 13,677 8,453 4,449 14,544 9,520 6,345 122.07%
-
Tax Rate 25.33% 22.51% 22.88% 22.76% 7.08% 22.75% 22.30% -
Total Cost 342,099 253,464 168,022 86,093 276,006 210,940 134,797 86.16%
-
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 2,592 2,592 - 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% 12.27% 7.76% 4.08% 14.02% 9.42% 6.53% -
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 279.59 206.01 136.08 69.78 224.04 170.20 109.00 87.49%
EPS 16.15 10.55 6.52 3.43 11.22 7.35 4.90 121.63%
DPS 7.00 2.00 2.00 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 224.06 164.86 108.90 55.87 179.29 136.08 87.12 87.82%
EPS 12.95 8.44 5.22 2.75 8.98 5.88 3.92 121.97%
DPS 5.61 1.60 1.60 0.00 3.20 0.00 0.00 -
NAPS 0.7453 0.6882 0.6722 0.6726 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 0.49 0.70 1.29 0.48 0.59 0.91 -44.16%
P/EPS 6.56 9.48 14.57 26.24 9.54 13.61 20.20 -52.78%
EY 15.24 10.55 6.86 3.81 10.48 7.35 4.95 111.77%
DY 6.60 2.00 2.11 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 0.49 0.71 1.43 0.43 0.59 0.92 -40.73%
P/EPS 7.30 9.48 14.72 29.15 8.56 13.61 20.41 -49.64%
EY 13.69 10.55 6.79 3.43 11.69 7.35 4.90 98.49%
DY 5.93 2.00 2.08 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