[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 67.9%
YoY- 97.97%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,935 10,977 516,401 375,984 238,279 123,779 362,981 -84.05%
PBT 2,622 1,024 48,440 35,286 21,595 11,004 27,967 -79.27%
Tax 20,202 10,635 -9,991 -8,267 -5,501 -2,779 -7,085 -
NP 22,824 11,659 38,449 27,019 16,094 8,225 20,882 6.09%
-
NP to SH 22,843 11,671 38,528 27,076 16,126 8,223 20,975 5.83%
-
Tax Rate -770.48% -1,038.57% 20.63% 23.43% 25.47% 25.25% 25.33% -
Total Cost 111 -682 477,952 348,965 222,185 115,554 342,099 -99.52%
-
Net Worth 177,549 173,301 161,898 150,488 143,414 140,517 120,739 29.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,101 - 15,621 5,678 5,679 - 9,087 -15.12%
Div Payout % 31.09% - 40.55% 20.97% 35.22% - 43.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 177,549 173,301 161,898 150,488 143,414 140,517 120,739 29.22%
NOSH 142,039 142,050 142,016 141,970 141,994 141,937 129,826 6.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 99.52% 106.21% 7.45% 7.19% 6.75% 6.64% 5.75% -
ROE 12.87% 6.73% 23.80% 17.99% 11.24% 5.85% 17.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.15 7.73 363.62 264.83 167.81 87.21 279.59 -84.97%
EPS 16.09 8.22 27.13 19.07 11.36 5.79 16.15 -0.24%
DPS 5.00 0.00 11.00 4.00 4.00 0.00 7.00 -20.04%
NAPS 1.25 1.22 1.14 1.06 1.01 0.99 0.93 21.72%
Adjusted Per Share Value based on latest NOSH - 141,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.16 6.78 318.75 232.08 147.08 76.40 224.05 -84.05%
EPS 14.10 7.20 23.78 16.71 9.95 5.08 12.95 5.81%
DPS 4.38 0.00 9.64 3.51 3.51 0.00 5.61 -15.17%
NAPS 1.0959 1.0697 0.9993 0.9289 0.8852 0.8674 0.7453 29.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.65 3.78 2.72 2.03 1.71 1.40 1.06 -
P/RPS 22.60 48.92 0.75 0.77 1.02 1.61 0.38 1412.34%
P/EPS 22.70 46.01 10.03 10.64 15.06 24.17 6.56 128.26%
EY 4.41 2.17 9.97 9.39 6.64 4.14 15.24 -56.15%
DY 1.37 0.00 4.04 1.97 2.34 0.00 6.60 -64.84%
P/NAPS 2.92 3.10 2.39 1.92 1.69 1.41 1.14 86.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 -
Price 3.51 3.92 2.91 2.12 1.70 1.56 1.18 -
P/RPS 21.74 50.73 0.80 0.80 1.01 1.79 0.42 1278.95%
P/EPS 21.83 47.71 10.73 11.12 14.97 26.93 7.30 107.15%
EY 4.58 2.10 9.32 9.00 6.68 3.71 13.69 -51.71%
DY 1.42 0.00 3.78 1.89 2.35 0.00 5.93 -61.33%
P/NAPS 2.81 3.21 2.55 2.00 1.68 1.58 1.27 69.55%

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