[CIHLDG] QoQ 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- -27.48%
YoY- -26.01%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,348 9,080 10,046 10,819 11,958 10,977 140,417 -81.22%
PBT 690,745 192 455 2,367 1,598 1,024 13,154 1292.21%
Tax -40,350 7,138 8,676 5,718 9,567 10,635 -1,724 713.53%
NP 650,395 7,330 9,131 8,085 11,165 11,659 11,430 1368.55%
-
NP to SH 650,395 7,343 9,138 8,102 11,172 11,671 11,452 1366.67%
-
Tax Rate 5.84% -3,717.71% -1,906.81% -241.57% -598.69% -1,038.57% 13.11% -
Total Cost -639,047 1,750 915 2,734 793 -682 128,987 -
-
Net Worth 186,021 197,423 188,880 180,282 177,534 173,301 161,820 9.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 653,206 - 9,941 - 7,101 - 9,936 1516.52%
Div Payout % 100.43% - 108.79% - 63.56% - 86.77% -
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 186,021 197,423 188,880 180,282 177,534 173,301 161,820 9.70%
NOSH 142,001 142,030 142,015 141,955 142,027 142,050 141,947 0.02%
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 5,731.36% 80.73% 90.89% 74.73% 93.37% 106.21% 8.14% -
ROE 349.63% 3.72% 4.84% 4.49% 6.29% 6.73% 7.08% -
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 7.99 6.39 7.07 7.62 8.42 7.73 98.92 -81.22%
EPS 458.02 5.17 6.44 5.71 7.87 8.22 8.06 1367.24%
DPS 460.00 0.00 7.00 0.00 5.00 0.00 7.00 1516.07%
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 7.00 5.60 6.20 6.68 7.38 6.78 86.67 -81.22%
EPS 401.46 4.53 5.64 5.00 6.90 7.20 7.07 1366.51%
DPS 403.20 0.00 6.14 0.00 4.38 0.00 6.13 1517.06%
NAPS 1.1482 1.2186 1.1659 1.1128 1.0958 1.0697 0.9988 9.71%
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 15.52 65.70 46.51 40.67 43.35 48.92 2.75 215.98%
P/EPS 0.27 81.24 51.13 54.32 46.40 46.01 33.71 -95.96%
EY 369.37 1.23 1.96 1.84 2.16 2.17 2.97 2369.75%
DY 370.97 0.00 2.13 0.00 1.37 0.00 2.57 2626.90%
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 15.64 82.59 61.35 39.63 41.69 50.73 2.94 203.81%
P/EPS 0.27 102.13 67.45 52.91 44.62 47.71 36.07 -96.13%
EY 366.42 0.98 1.48 1.89 2.24 2.10 2.77 2473.17%
DY 368.00 0.00 1.61 0.00 1.42 0.00 2.41 2730.80%
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