[CIHLDG] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 15.75%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 403,598 516,400 471,897 424,835 396,247 362,980 336,849 12.79%
PBT 38,461 48,441 45,699 38,668 33,249 27,966 20,788 50.65%
Tax 3,422 -9,992 -11,401 -10,093 -8,560 -7,083 -2,248 -
NP 41,883 38,449 34,298 28,575 24,689 20,883 18,540 72.08%
-
NP to SH 41,976 38,528 34,374 28,649 24,750 20,976 18,702 71.34%
-
Tax Rate -8.90% 20.63% 24.95% 26.10% 25.75% 25.33% 10.81% -
Total Cost 361,715 477,951 437,599 396,260 371,558 342,097 318,309 8.88%
-
Net Worth 173,301 161,820 150,450 143,475 140,517 122,803 111,501 34.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 15,618 15,618 12,214 12,214 9,123 9,123 7,772 59.17%
Div Payout % 37.21% 40.54% 35.53% 42.63% 36.86% 43.50% 41.56% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,301 161,820 150,450 143,475 140,517 122,803 111,501 34.14%
NOSH 142,050 141,947 141,934 142,054 141,937 130,641 129,652 6.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.38% 7.45% 7.27% 6.73% 6.23% 5.75% 5.50% -
ROE 24.22% 23.81% 22.85% 19.97% 17.61% 17.08% 16.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 284.12 363.80 332.47 299.06 279.17 277.84 259.81 6.13%
EPS 29.55 27.14 24.22 20.17 17.44 16.06 14.42 61.26%
DPS 11.00 11.00 8.61 8.60 6.43 7.00 6.00 49.73%
NAPS 1.22 1.14 1.06 1.01 0.99 0.94 0.86 26.22%
Adjusted Per Share Value based on latest NOSH - 142,054
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 249.12 318.75 291.28 262.23 244.59 224.05 207.92 12.79%
EPS 25.91 23.78 21.22 17.68 15.28 12.95 11.54 71.38%
DPS 9.64 9.64 7.54 7.54 5.63 5.63 4.80 59.11%
NAPS 1.0697 0.9988 0.9287 0.8856 0.8674 0.758 0.6882 34.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.78 2.72 2.03 1.71 1.40 1.06 1.00 -
P/RPS 1.33 0.75 0.61 0.57 0.50 0.38 0.38 130.34%
P/EPS 12.79 10.02 8.38 8.48 8.03 6.60 6.93 50.40%
EY 7.82 9.98 11.93 11.79 12.46 15.15 14.42 -33.47%
DY 2.91 4.04 4.24 5.03 4.59 6.60 6.00 -38.24%
P/NAPS 3.10 2.39 1.92 1.69 1.41 1.13 1.16 92.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 23/04/09 -
Price 3.92 2.91 2.12 1.70 1.56 1.18 1.00 -
P/RPS 1.38 0.80 0.64 0.57 0.56 0.42 0.38 136.07%
P/EPS 13.27 10.72 8.75 8.43 8.95 7.35 6.93 54.14%
EY 7.54 9.33 11.42 11.86 11.18 13.61 14.42 -35.07%
DY 2.81 3.78 4.06 5.06 4.12 5.93 6.00 -39.66%
P/NAPS 3.21 2.55 2.00 1.68 1.58 1.26 1.16 96.98%

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