[CIHLDG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -69.71%
YoY- 41.93%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 43,800 33,754 22,935 10,977 516,401 375,984 238,279 -67.77%
PBT 5,441 4,986 2,622 1,024 48,440 35,286 21,595 -60.20%
Tax 34,599 25,923 20,202 10,635 -9,991 -8,267 -5,501 -
NP 40,040 30,909 22,824 11,659 38,449 27,019 16,094 83.91%
-
NP to SH 40,094 30,946 22,843 11,671 38,528 27,076 16,126 83.83%
-
Tax Rate -635.89% -519.92% -770.48% -1,038.57% 20.63% 23.43% 25.47% -
Total Cost 3,760 2,845 111 -682 477,952 348,965 222,185 -93.45%
-
Net Worth 188,891 180,367 177,549 173,301 161,898 150,488 143,414 20.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,042 7,101 7,101 - 15,621 5,678 5,679 108.46%
Div Payout % 42.51% 22.95% 31.09% - 40.55% 20.97% 35.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 188,891 180,367 177,549 173,301 161,898 150,488 143,414 20.21%
NOSH 142,023 142,021 142,039 142,050 142,016 141,970 141,994 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 91.42% 91.57% 99.52% 106.21% 7.45% 7.19% 6.75% -
ROE 21.23% 17.16% 12.87% 6.73% 23.80% 17.99% 11.24% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.84 23.77 16.15 7.73 363.62 264.83 167.81 -67.77%
EPS 28.24 21.79 16.09 8.22 27.13 19.07 11.36 83.81%
DPS 12.00 5.00 5.00 0.00 11.00 4.00 4.00 108.42%
NAPS 1.33 1.27 1.25 1.22 1.14 1.06 1.01 20.20%
Adjusted Per Share Value based on latest NOSH - 142,050
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.04 20.83 14.16 6.78 318.75 232.08 147.08 -67.76%
EPS 24.75 19.10 14.10 7.20 23.78 16.71 9.95 83.89%
DPS 10.52 4.38 4.38 0.00 9.64 3.51 3.51 108.29%
NAPS 1.1659 1.1133 1.0959 1.0697 0.9993 0.9289 0.8852 20.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.29 3.10 3.65 3.78 2.72 2.03 1.71 -
P/RPS 10.67 13.04 22.60 48.92 0.75 0.77 1.02 380.37%
P/EPS 11.65 14.23 22.70 46.01 10.03 10.64 15.06 -15.77%
EY 8.58 7.03 4.41 2.17 9.97 9.39 6.64 18.69%
DY 3.65 1.61 1.37 0.00 4.04 1.97 2.34 34.60%
P/NAPS 2.47 2.44 2.92 3.10 2.39 1.92 1.69 28.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/04/11 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 -
Price 4.34 3.02 3.51 3.92 2.91 2.12 1.70 -
P/RPS 14.07 12.71 21.74 50.73 0.80 0.80 1.01 481.75%
P/EPS 15.37 13.86 21.83 47.71 10.73 11.12 14.97 1.77%
EY 6.50 7.22 4.58 2.10 9.32 9.00 6.68 -1.80%
DY 2.76 1.66 1.42 0.00 3.78 1.89 2.35 11.34%
P/NAPS 3.26 2.38 2.81 3.21 2.55 2.00 1.68 55.76%

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