[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 61.8%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 238,279 123,779 362,981 267,067 176,424 90,512 290,451 -12.33%
PBT 21,595 11,004 27,967 17,555 10,895 5,721 15,546 24.42%
Tax -5,501 -2,779 -7,085 -3,952 -2,493 -1,302 -1,101 191.40%
NP 16,094 8,225 20,882 13,603 8,402 4,419 14,445 7.45%
-
NP to SH 16,126 8,223 20,975 13,677 8,453 4,449 14,544 7.10%
-
Tax Rate 25.47% 25.25% 25.33% 22.51% 22.88% 22.76% 7.08% -
Total Cost 222,185 115,554 342,099 253,464 168,022 86,093 276,006 -13.42%
-
Net Worth 143,414 140,517 120,739 111,490 108,903 108,955 103,714 24.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,679 - 9,087 2,592 2,592 - 5,185 6.23%
Div Payout % 35.22% - 43.33% 18.96% 30.67% - 35.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 143,414 140,517 120,739 111,490 108,903 108,955 103,714 24.04%
NOSH 141,994 141,937 129,826 129,639 129,647 129,708 129,643 6.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.75% 6.64% 5.75% 5.09% 4.76% 4.88% 4.97% -
ROE 11.24% 5.85% 17.37% 12.27% 7.76% 4.08% 14.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 167.81 87.21 279.59 206.01 136.08 69.78 224.04 -17.48%
EPS 11.36 5.79 16.15 10.55 6.52 3.43 11.22 0.82%
DPS 4.00 0.00 7.00 2.00 2.00 0.00 4.00 0.00%
NAPS 1.01 0.99 0.93 0.86 0.84 0.84 0.80 16.76%
Adjusted Per Share Value based on latest NOSH - 129,652
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 147.08 76.40 224.05 164.85 108.90 55.87 179.28 -12.33%
EPS 9.95 5.08 12.95 8.44 5.22 2.75 8.98 7.05%
DPS 3.51 0.00 5.61 1.60 1.60 0.00 3.20 6.34%
NAPS 0.8852 0.8674 0.7453 0.6882 0.6722 0.6725 0.6402 24.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.71 1.40 1.06 1.00 0.95 0.90 1.07 -
P/RPS 1.02 1.61 0.38 0.49 0.70 1.29 0.48 65.06%
P/EPS 15.06 24.17 6.56 9.48 14.57 26.24 9.54 35.46%
EY 6.64 4.14 15.24 10.55 6.86 3.81 10.48 -26.17%
DY 2.34 0.00 6.60 2.00 2.11 0.00 3.74 -26.78%
P/NAPS 1.69 1.41 1.14 1.16 1.13 1.07 1.34 16.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 -
Price 1.70 1.56 1.18 1.00 0.96 1.00 0.96 -
P/RPS 1.01 1.79 0.42 0.49 0.71 1.43 0.43 76.42%
P/EPS 14.97 26.93 7.30 9.48 14.72 29.15 8.56 45.00%
EY 6.68 3.71 13.69 10.55 6.79 3.43 11.69 -31.06%
DY 2.35 0.00 5.93 2.00 2.08 0.00 4.17 -31.70%
P/NAPS 1.68 1.58 1.27 1.16 1.14 1.19 1.20 25.06%

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