[CIHLDG] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 12.32%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 424,835 396,247 362,980 336,849 325,518 309,587 290,231 28.82%
PBT 38,668 33,249 27,966 20,788 18,275 17,369 15,542 83.30%
Tax -10,093 -8,560 -7,083 -2,248 -1,770 -1,609 -1,098 337.04%
NP 28,575 24,689 20,883 18,540 16,505 15,760 14,444 57.39%
-
NP to SH 28,649 24,750 20,976 18,702 16,651 15,885 14,543 56.95%
-
Tax Rate 26.10% 25.75% 25.33% 10.81% 9.69% 9.26% 7.06% -
Total Cost 396,260 371,558 342,097 318,309 309,013 293,827 275,787 27.24%
-
Net Worth 143,475 140,517 122,803 111,501 108,846 108,955 104,923 23.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,214 9,123 9,123 7,772 7,772 5,181 5,181 76.85%
Div Payout % 42.63% 36.86% 43.50% 41.56% 46.68% 32.62% 35.63% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 143,475 140,517 122,803 111,501 108,846 108,955 104,923 23.12%
NOSH 142,054 141,937 130,641 129,652 129,579 129,708 129,534 6.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.73% 6.23% 5.75% 5.50% 5.07% 5.09% 4.98% -
ROE 19.97% 17.61% 17.08% 16.77% 15.30% 14.58% 13.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 299.06 279.17 277.84 259.81 251.21 238.68 224.06 21.16%
EPS 20.17 17.44 16.06 14.42 12.85 12.25 11.23 47.60%
DPS 8.60 6.43 7.00 6.00 6.00 4.00 4.00 66.34%
NAPS 1.01 0.99 0.94 0.86 0.84 0.84 0.81 15.80%
Adjusted Per Share Value based on latest NOSH - 129,652
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 262.24 244.60 224.06 207.93 200.94 191.10 179.15 28.83%
EPS 17.68 15.28 12.95 11.54 10.28 9.81 8.98 56.89%
DPS 7.54 5.63 5.63 4.80 4.80 3.20 3.20 76.79%
NAPS 0.8856 0.8674 0.758 0.6883 0.6719 0.6726 0.6477 23.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.71 1.40 1.06 1.00 0.95 0.90 1.07 -
P/RPS 0.57 0.50 0.38 0.38 0.38 0.38 0.48 12.10%
P/EPS 8.48 8.03 6.60 6.93 7.39 7.35 9.53 -7.46%
EY 11.79 12.46 15.15 14.42 13.53 13.61 10.49 8.07%
DY 5.03 4.59 6.60 6.00 6.32 4.44 3.74 21.77%
P/NAPS 1.69 1.41 1.13 1.16 1.13 1.07 1.32 17.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 03/11/09 26/08/09 23/04/09 21/01/09 30/10/08 12/09/08 -
Price 1.70 1.56 1.18 1.00 0.96 1.00 0.96 -
P/RPS 0.57 0.56 0.42 0.38 0.38 0.42 0.43 20.60%
P/EPS 8.43 8.95 7.35 6.93 7.47 8.17 8.55 -0.93%
EY 11.86 11.18 13.61 14.42 13.39 12.25 11.69 0.96%
DY 5.06 4.12 5.93 6.00 6.25 4.00 4.17 13.72%
P/NAPS 1.68 1.58 1.26 1.16 1.14 1.19 1.19 25.76%

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