[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 96.11%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,977 516,401 375,984 238,279 123,779 362,981 267,067 -88.06%
PBT 1,024 48,440 35,286 21,595 11,004 27,967 17,555 -84.93%
Tax 10,635 -9,991 -8,267 -5,501 -2,779 -7,085 -3,952 -
NP 11,659 38,449 27,019 16,094 8,225 20,882 13,603 -9.76%
-
NP to SH 11,671 38,528 27,076 16,126 8,223 20,975 13,677 -10.02%
-
Tax Rate -1,038.57% 20.63% 23.43% 25.47% 25.25% 25.33% 22.51% -
Total Cost -682 477,952 348,965 222,185 115,554 342,099 253,464 -
-
Net Worth 173,301 161,898 150,488 143,414 140,517 120,739 111,490 34.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 15,621 5,678 5,679 - 9,087 2,592 -
Div Payout % - 40.55% 20.97% 35.22% - 43.33% 18.96% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,301 161,898 150,488 143,414 140,517 120,739 111,490 34.15%
NOSH 142,050 142,016 141,970 141,994 141,937 129,826 129,639 6.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 106.21% 7.45% 7.19% 6.75% 6.64% 5.75% 5.09% -
ROE 6.73% 23.80% 17.99% 11.24% 5.85% 17.37% 12.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.73 363.62 264.83 167.81 87.21 279.59 206.01 -88.76%
EPS 8.22 27.13 19.07 11.36 5.79 16.15 10.55 -15.31%
DPS 0.00 11.00 4.00 4.00 0.00 7.00 2.00 -
NAPS 1.22 1.14 1.06 1.01 0.99 0.93 0.86 26.22%
Adjusted Per Share Value based on latest NOSH - 142,054
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.78 318.75 232.08 147.08 76.40 224.05 164.85 -88.06%
EPS 7.20 23.78 16.71 9.95 5.08 12.95 8.44 -10.04%
DPS 0.00 9.64 3.51 3.51 0.00 5.61 1.60 -
NAPS 1.0697 0.9993 0.9289 0.8852 0.8674 0.7453 0.6882 34.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.78 2.72 2.03 1.71 1.40 1.06 1.00 -
P/RPS 48.92 0.75 0.77 1.02 1.61 0.38 0.49 2046.07%
P/EPS 46.01 10.03 10.64 15.06 24.17 6.56 9.48 186.38%
EY 2.17 9.97 9.39 6.64 4.14 15.24 10.55 -65.12%
DY 0.00 4.04 1.97 2.34 0.00 6.60 2.00 -
P/NAPS 3.10 2.39 1.92 1.69 1.41 1.14 1.16 92.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 23/04/09 -
Price 3.92 2.91 2.12 1.70 1.56 1.18 1.00 -
P/RPS 50.73 0.80 0.80 1.01 1.79 0.42 0.49 2098.63%
P/EPS 47.71 10.73 11.12 14.97 26.93 7.30 9.48 193.38%
EY 2.10 9.32 9.00 6.68 3.71 13.69 10.55 -65.87%
DY 0.00 3.78 1.89 2.35 0.00 5.93 2.00 -
P/NAPS 3.21 2.55 2.00 1.68 1.58 1.27 1.16 96.98%

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