[CIHLDG] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -10.0%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 123,779 95,914 90,642 85,912 90,512 69,783 79,311 34.51%
PBT 11,004 10,412 6,661 5,172 5,721 3,234 4,148 91.52%
Tax -2,779 -3,133 -1,459 -1,189 -1,302 1,702 -981 100.08%
NP 8,225 7,279 5,202 3,983 4,419 4,936 3,167 88.83%
-
NP to SH 8,223 7,298 5,225 4,004 4,449 5,024 3,174 88.52%
-
Tax Rate 25.25% 30.09% 21.90% 22.99% 22.76% -52.63% 23.65% -
Total Cost 115,554 88,635 85,440 81,929 86,093 64,847 76,144 32.02%
-
Net Worth 140,517 122,803 111,501 108,846 108,955 104,923 101,081 24.53%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,532 - 2,591 - 5,181 - -
Div Payout % - 89.51% - 64.72% - 103.13% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 140,517 122,803 111,501 108,846 108,955 104,923 101,081 24.53%
NOSH 141,937 130,641 129,652 129,579 129,708 129,534 129,591 6.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.64% 7.59% 5.74% 4.64% 4.88% 7.07% 3.99% -
ROE 5.85% 5.94% 4.69% 3.68% 4.08% 4.79% 3.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 87.21 73.42 69.91 66.30 69.78 53.87 61.20 26.60%
EPS 5.79 5.59 4.03 3.09 3.43 3.88 2.45 77.32%
DPS 0.00 5.00 0.00 2.00 0.00 4.00 0.00 -
NAPS 0.99 0.94 0.86 0.84 0.84 0.81 0.78 17.20%
Adjusted Per Share Value based on latest NOSH - 129,579
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.41 59.21 55.95 53.03 55.87 43.08 48.96 34.51%
EPS 5.08 4.50 3.23 2.47 2.75 3.10 1.96 88.57%
DPS 0.00 4.03 0.00 1.60 0.00 3.20 0.00 -
NAPS 0.8674 0.758 0.6883 0.6719 0.6726 0.6477 0.624 24.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.06 1.00 0.95 0.90 1.07 1.00 -
P/RPS 1.61 1.44 1.43 1.43 1.29 1.99 1.63 -0.81%
P/EPS 24.17 18.98 24.81 30.74 26.24 27.59 40.83 -29.47%
EY 4.14 5.27 4.03 3.25 3.81 3.62 2.45 41.82%
DY 0.00 4.72 0.00 2.11 0.00 3.74 0.00 -
P/NAPS 1.41 1.13 1.16 1.13 1.07 1.32 1.28 6.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 23/04/08 -
Price 1.56 1.18 1.00 0.96 1.00 0.96 1.00 -
P/RPS 1.79 1.61 1.43 1.45 1.43 1.78 1.63 6.43%
P/EPS 26.93 21.12 24.81 31.07 29.15 24.75 40.83 -24.20%
EY 3.71 4.73 4.03 3.22 3.43 4.04 2.45 31.83%
DY 0.00 4.24 0.00 2.08 0.00 4.17 0.00 -
P/NAPS 1.58 1.26 1.16 1.14 1.19 1.19 1.28 15.05%

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