[CIHLDG] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 39.67%
YoY- 45.26%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 137,704 114,500 123,779 95,914 90,642 85,912 90,512 32.31%
PBT 13,692 10,591 11,004 10,412 6,661 5,172 5,721 79.01%
Tax -2,767 -2,722 -2,779 -3,133 -1,459 -1,189 -1,302 65.37%
NP 10,925 7,869 8,225 7,279 5,202 3,983 4,419 82.93%
-
NP to SH 10,950 7,903 8,223 7,298 5,225 4,004 4,449 82.39%
-
Tax Rate 20.21% 25.70% 25.25% 30.09% 21.90% 22.99% 22.76% -
Total Cost 126,779 106,631 115,554 88,635 85,440 81,929 86,093 29.46%
-
Net Worth 150,450 143,475 140,517 122,803 111,501 108,846 108,955 24.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,682 - 6,532 - 2,591 - -
Div Payout % - 71.90% - 89.51% - 64.72% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 150,450 143,475 140,517 122,803 111,501 108,846 108,955 24.02%
NOSH 141,934 142,054 141,937 130,641 129,652 129,579 129,708 6.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.93% 6.87% 6.64% 7.59% 5.74% 4.64% 4.88% -
ROE 7.28% 5.51% 5.85% 5.94% 4.69% 3.68% 4.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 97.02 80.60 87.21 73.42 69.91 66.30 69.78 24.59%
EPS 7.71 5.57 5.79 5.59 4.03 3.09 3.43 71.68%
DPS 0.00 4.00 0.00 5.00 0.00 2.00 0.00 -
NAPS 1.06 1.01 0.99 0.94 0.86 0.84 0.84 16.79%
Adjusted Per Share Value based on latest NOSH - 130,641
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.00 70.68 76.41 59.21 55.95 53.03 55.87 32.31%
EPS 6.76 4.88 5.08 4.50 3.23 2.47 2.75 82.24%
DPS 0.00 3.51 0.00 4.03 0.00 1.60 0.00 -
NAPS 0.9287 0.8856 0.8674 0.758 0.6883 0.6719 0.6726 24.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.03 1.71 1.40 1.06 1.00 0.95 0.90 -
P/RPS 2.09 2.12 1.61 1.44 1.43 1.43 1.29 37.98%
P/EPS 26.31 30.74 24.17 18.98 24.81 30.74 26.24 0.17%
EY 3.80 3.25 4.14 5.27 4.03 3.25 3.81 -0.17%
DY 0.00 2.34 0.00 4.72 0.00 2.11 0.00 -
P/NAPS 1.92 1.69 1.41 1.13 1.16 1.13 1.07 47.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/04/10 27/01/10 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 -
Price 2.12 1.70 1.56 1.18 1.00 0.96 1.00 -
P/RPS 2.19 2.11 1.79 1.61 1.43 1.45 1.43 32.89%
P/EPS 27.48 30.56 26.93 21.12 24.81 31.07 29.15 -3.86%
EY 3.64 3.27 3.71 4.73 4.03 3.22 3.43 4.04%
DY 0.00 2.35 0.00 4.24 0.00 2.08 0.00 -
P/NAPS 2.00 1.68 1.58 1.26 1.16 1.14 1.19 41.40%

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