[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 95.72%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,080 43,800 33,754 22,935 10,977 516,401 375,984 -91.62%
PBT 192 5,441 4,986 2,622 1,024 48,440 35,286 -96.89%
Tax 7,138 34,599 25,923 20,202 10,635 -9,991 -8,267 -
NP 7,330 40,040 30,909 22,824 11,659 38,449 27,019 -58.05%
-
NP to SH 7,343 40,094 30,946 22,843 11,671 38,528 27,076 -58.06%
-
Tax Rate -3,717.71% -635.89% -519.92% -770.48% -1,038.57% 20.63% 23.43% -
Total Cost 1,750 3,760 2,845 111 -682 477,952 348,965 -97.06%
-
Net Worth 197,423 188,891 180,367 177,549 173,301 161,898 150,488 19.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 17,042 7,101 7,101 - 15,621 5,678 -
Div Payout % - 42.51% 22.95% 31.09% - 40.55% 20.97% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 197,423 188,891 180,367 177,549 173,301 161,898 150,488 19.81%
NOSH 142,030 142,023 142,021 142,039 142,050 142,016 141,970 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 80.73% 91.42% 91.57% 99.52% 106.21% 7.45% 7.19% -
ROE 3.72% 21.23% 17.16% 12.87% 6.73% 23.80% 17.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.39 30.84 23.77 16.15 7.73 363.62 264.83 -91.63%
EPS 5.17 28.24 21.79 16.09 8.22 27.13 19.07 -58.07%
DPS 0.00 12.00 5.00 5.00 0.00 11.00 4.00 -
NAPS 1.39 1.33 1.27 1.25 1.22 1.14 1.06 19.78%
Adjusted Per Share Value based on latest NOSH - 142,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.60 27.04 20.84 14.16 6.78 318.77 232.09 -91.63%
EPS 4.53 24.75 19.10 14.10 7.20 23.78 16.71 -58.07%
DPS 0.00 10.52 4.38 4.38 0.00 9.64 3.51 -
NAPS 1.2187 1.166 1.1134 1.096 1.0698 0.9994 0.9289 19.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.20 3.29 3.10 3.65 3.78 2.72 2.03 -
P/RPS 65.70 10.67 13.04 22.60 48.92 0.75 0.77 1832.89%
P/EPS 81.24 11.65 14.23 22.70 46.01 10.03 10.64 287.27%
EY 1.23 8.58 7.03 4.41 2.17 9.97 9.39 -74.17%
DY 0.00 3.65 1.61 1.37 0.00 4.04 1.97 -
P/NAPS 3.02 2.47 2.44 2.92 3.10 2.39 1.92 35.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 20/04/11 26/01/11 03/11/10 25/08/10 21/04/10 -
Price 5.28 4.34 3.02 3.51 3.92 2.91 2.12 -
P/RPS 82.59 14.07 12.71 21.74 50.73 0.80 0.80 2094.48%
P/EPS 102.13 15.37 13.86 21.83 47.71 10.73 11.12 337.97%
EY 0.98 6.50 7.22 4.58 2.10 9.32 9.00 -77.16%
DY 0.00 2.76 1.66 1.42 0.00 3.78 1.89 -
P/NAPS 3.80 3.26 2.38 2.81 3.21 2.55 2.00 53.34%

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