[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
20-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 35.47%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 20,428 9,080 43,800 33,754 22,935 10,977 516,401 -88.32%
PBT 690,937 192 5,441 4,986 2,622 1,024 48,440 485.31%
Tax -33,211 7,138 34,599 25,923 20,202 10,635 -9,991 122.24%
NP 657,726 7,330 40,040 30,909 22,824 11,659 38,449 560.48%
-
NP to SH 657,739 7,343 40,094 30,946 22,843 11,671 38,528 559.58%
-
Tax Rate 4.81% -3,717.71% -635.89% -519.92% -770.48% -1,038.57% 20.63% -
Total Cost -637,298 1,750 3,760 2,845 111 -682 477,952 -
-
Net Worth 186,018 197,423 188,891 180,367 177,549 173,301 161,898 9.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 653,195 - 17,042 7,101 7,101 - 15,621 1096.56%
Div Payout % 99.31% - 42.51% 22.95% 31.09% - 40.55% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 186,018 197,423 188,891 180,367 177,549 173,301 161,898 9.67%
NOSH 141,998 142,030 142,023 142,021 142,039 142,050 142,016 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3,219.73% 80.73% 91.42% 91.57% 99.52% 106.21% 7.45% -
ROE 353.59% 3.72% 21.23% 17.16% 12.87% 6.73% 23.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.39 6.39 30.84 23.77 16.15 7.73 363.62 -88.31%
EPS 463.20 5.17 28.24 21.79 16.09 8.22 27.13 559.63%
DPS 460.00 0.00 12.00 5.00 5.00 0.00 11.00 1096.62%
NAPS 1.31 1.39 1.33 1.27 1.25 1.22 1.14 9.68%
Adjusted Per Share Value based on latest NOSH - 141,955
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.61 5.60 27.04 20.83 14.16 6.78 318.75 -88.32%
EPS 405.99 4.53 24.75 19.10 14.10 7.20 23.78 559.61%
DPS 403.19 0.00 10.52 4.38 4.38 0.00 9.64 1096.74%
NAPS 1.1482 1.2186 1.1659 1.1133 1.0959 1.0697 0.9993 9.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.24 4.20 3.29 3.10 3.65 3.78 2.72 -
P/RPS 8.62 65.70 10.67 13.04 22.60 48.92 0.75 407.02%
P/EPS 0.27 81.24 11.65 14.23 22.70 46.01 10.03 -90.95%
EY 373.55 1.23 8.58 7.03 4.41 2.17 9.97 1012.33%
DY 370.97 0.00 3.65 1.61 1.37 0.00 4.04 1918.65%
P/NAPS 0.95 3.02 2.47 2.44 2.92 3.10 2.39 -45.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 16/02/12 15/11/11 25/08/11 20/04/11 26/01/11 03/11/10 25/08/10 -
Price 1.25 5.28 4.34 3.02 3.51 3.92 2.91 -
P/RPS 8.69 82.59 14.07 12.71 21.74 50.73 0.80 388.35%
P/EPS 0.27 102.13 15.37 13.86 21.83 47.71 10.73 -91.35%
EY 370.56 0.98 6.50 7.22 4.58 2.10 9.32 1057.12%
DY 368.00 0.00 2.76 1.66 1.42 0.00 3.78 1998.69%
P/NAPS 0.95 3.80 3.26 2.38 2.81 3.21 2.55 -48.13%

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