[CIHLDG] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 12.08%
YoY- 83.68%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 174,171 301,056 403,598 516,400 471,897 424,835 396,247 -42.21%
PBT 18,143 29,468 38,461 48,441 45,699 38,668 33,249 -33.24%
Tax 24,196 15,711 3,422 -9,992 -11,401 -10,093 -8,560 -
NP 42,339 45,179 41,883 38,449 34,298 28,575 24,689 43.31%
-
NP to SH 42,397 45,245 41,976 38,528 34,374 28,649 24,750 43.21%
-
Tax Rate -133.36% -53.32% -8.90% 20.63% 24.95% 26.10% 25.75% -
Total Cost 131,832 255,877 361,715 477,951 437,599 396,260 371,558 -49.91%
-
Net Worth 180,282 177,534 173,301 161,820 150,450 143,475 140,517 18.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 17,037 17,037 15,618 15,618 12,214 12,214 9,123 51.70%
Div Payout % 40.19% 37.66% 37.21% 40.54% 35.53% 42.63% 36.86% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 180,282 177,534 173,301 161,820 150,450 143,475 140,517 18.09%
NOSH 141,955 142,027 142,050 141,947 141,934 142,054 141,937 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.31% 15.01% 10.38% 7.45% 7.27% 6.73% 6.23% -
ROE 23.52% 25.49% 24.22% 23.81% 22.85% 19.97% 17.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 122.69 211.97 284.12 363.80 332.47 299.06 279.17 -42.22%
EPS 29.87 31.86 29.55 27.14 24.22 20.17 17.44 43.19%
DPS 12.00 12.00 11.00 11.00 8.61 8.60 6.43 51.63%
NAPS 1.27 1.25 1.22 1.14 1.06 1.01 0.99 18.08%
Adjusted Per Share Value based on latest NOSH - 141,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 107.51 185.84 249.13 318.77 291.29 262.24 244.60 -42.22%
EPS 26.17 27.93 25.91 23.78 21.22 17.68 15.28 43.19%
DPS 10.52 10.52 9.64 9.64 7.54 7.54 5.63 51.76%
NAPS 1.1129 1.0959 1.0698 0.9989 0.9287 0.8856 0.8674 18.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.10 3.65 3.78 2.72 2.03 1.71 1.40 -
P/RPS 2.53 1.72 1.33 0.75 0.61 0.57 0.50 195.02%
P/EPS 10.38 11.46 12.79 10.02 8.38 8.48 8.03 18.68%
EY 9.63 8.73 7.82 9.98 11.93 11.79 12.46 -15.79%
DY 3.87 3.29 2.91 4.04 4.24 5.03 4.59 -10.76%
P/NAPS 2.44 2.92 3.10 2.39 1.92 1.69 1.41 44.18%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/04/11 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 -
Price 3.02 3.51 3.92 2.91 2.12 1.70 1.56 -
P/RPS 2.46 1.66 1.38 0.80 0.64 0.57 0.56 168.46%
P/EPS 10.11 11.02 13.27 10.72 8.75 8.43 8.95 8.47%
EY 9.89 9.08 7.54 9.33 11.42 11.86 11.18 -7.85%
DY 3.97 3.42 2.81 3.78 4.06 5.06 4.12 -2.44%
P/NAPS 2.38 2.81 3.21 2.55 2.00 1.68 1.58 31.43%

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