[CIHLDG] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 12.67%
YoY- 84.83%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 140,417 137,704 114,500 123,779 95,914 90,642 85,912 38.87%
PBT 13,154 13,692 10,591 11,004 10,412 6,661 5,172 86.64%
Tax -1,724 -2,767 -2,722 -2,779 -3,133 -1,459 -1,189 28.19%
NP 11,430 10,925 7,869 8,225 7,279 5,202 3,983 102.33%
-
NP to SH 11,452 10,950 7,903 8,223 7,298 5,225 4,004 101.88%
-
Tax Rate 13.11% 20.21% 25.70% 25.25% 30.09% 21.90% 22.99% -
Total Cost 128,987 126,779 106,631 115,554 88,635 85,440 81,929 35.44%
-
Net Worth 161,820 150,450 143,475 140,517 122,803 111,501 108,846 30.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,936 - 5,682 - 6,532 - 2,591 145.60%
Div Payout % 86.77% - 71.90% - 89.51% - 64.72% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 161,820 150,450 143,475 140,517 122,803 111,501 108,846 30.35%
NOSH 141,947 141,934 142,054 141,937 130,641 129,652 129,579 6.28%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.14% 7.93% 6.87% 6.64% 7.59% 5.74% 4.64% -
ROE 7.08% 7.28% 5.51% 5.85% 5.94% 4.69% 3.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.92 97.02 80.60 87.21 73.42 69.91 66.30 30.66%
EPS 8.06 7.71 5.57 5.79 5.59 4.03 3.09 89.82%
DPS 7.00 0.00 4.00 0.00 5.00 0.00 2.00 131.05%
NAPS 1.14 1.06 1.01 0.99 0.94 0.86 0.84 22.64%
Adjusted Per Share Value based on latest NOSH - 141,937
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 86.67 85.00 70.68 76.40 59.20 55.95 53.03 38.87%
EPS 7.07 6.76 4.88 5.08 4.50 3.23 2.47 101.98%
DPS 6.13 0.00 3.51 0.00 4.03 0.00 1.60 145.44%
NAPS 0.9988 0.9287 0.8856 0.8674 0.758 0.6882 0.6719 30.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.72 2.03 1.71 1.40 1.06 1.00 0.95 -
P/RPS 2.75 2.09 2.12 1.61 1.44 1.43 1.43 54.82%
P/EPS 33.71 26.31 30.74 24.17 18.98 24.81 30.74 6.35%
EY 2.97 3.80 3.25 4.14 5.27 4.03 3.25 -5.84%
DY 2.57 0.00 2.34 0.00 4.72 0.00 2.11 14.09%
P/NAPS 2.39 1.92 1.69 1.41 1.13 1.16 1.13 64.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 23/04/09 21/01/09 -
Price 2.91 2.12 1.70 1.56 1.18 1.00 0.96 -
P/RPS 2.94 2.19 2.11 1.79 1.61 1.43 1.45 60.40%
P/EPS 36.07 27.48 30.56 26.93 21.12 24.81 31.07 10.48%
EY 2.77 3.64 3.27 3.71 4.73 4.03 3.22 -9.57%
DY 2.41 0.00 2.35 0.00 4.24 0.00 2.08 10.34%
P/NAPS 2.55 2.00 1.68 1.58 1.26 1.16 1.14 71.28%

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