[CIHLDG] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 19.98%
YoY- 83.8%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 301,056 403,598 516,400 471,897 424,835 396,247 362,980 -11.69%
PBT 29,468 38,461 48,441 45,699 38,668 33,249 27,966 3.53%
Tax 15,711 3,422 -9,992 -11,401 -10,093 -8,560 -7,083 -
NP 45,179 41,883 38,449 34,298 28,575 24,689 20,883 67.03%
-
NP to SH 45,245 41,976 38,528 34,374 28,649 24,750 20,976 66.70%
-
Tax Rate -53.32% -8.90% 20.63% 24.95% 26.10% 25.75% 25.33% -
Total Cost 255,877 361,715 477,951 437,599 396,260 371,558 342,097 -17.55%
-
Net Worth 177,534 173,301 161,820 150,450 143,475 140,517 122,803 27.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,037 15,618 15,618 12,214 12,214 9,123 9,123 51.47%
Div Payout % 37.66% 37.21% 40.54% 35.53% 42.63% 36.86% 43.50% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 177,534 173,301 161,820 150,450 143,475 140,517 122,803 27.76%
NOSH 142,027 142,050 141,947 141,934 142,054 141,937 130,641 5.71%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.01% 10.38% 7.45% 7.27% 6.73% 6.23% 5.75% -
ROE 25.49% 24.22% 23.81% 22.85% 19.97% 17.61% 17.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 211.97 284.12 363.80 332.47 299.06 279.17 277.84 -16.46%
EPS 31.86 29.55 27.14 24.22 20.17 17.44 16.06 57.68%
DPS 12.00 11.00 11.00 8.61 8.60 6.43 7.00 43.09%
NAPS 1.25 1.22 1.14 1.06 1.01 0.99 0.94 20.86%
Adjusted Per Share Value based on latest NOSH - 141,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 185.84 249.13 318.77 291.29 262.24 244.60 224.06 -11.69%
EPS 27.93 25.91 23.78 21.22 17.68 15.28 12.95 66.69%
DPS 10.52 9.64 9.64 7.54 7.54 5.63 5.63 51.53%
NAPS 1.0959 1.0698 0.9989 0.9287 0.8856 0.8674 0.758 27.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.65 3.78 2.72 2.03 1.71 1.40 1.06 -
P/RPS 1.72 1.33 0.75 0.61 0.57 0.50 0.38 172.87%
P/EPS 11.46 12.79 10.02 8.38 8.48 8.03 6.60 44.31%
EY 8.73 7.82 9.98 11.93 11.79 12.46 15.15 -30.68%
DY 3.29 2.91 4.04 4.24 5.03 4.59 6.60 -37.05%
P/NAPS 2.92 3.10 2.39 1.92 1.69 1.41 1.13 87.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 03/11/10 25/08/10 21/04/10 27/01/10 03/11/09 26/08/09 -
Price 3.51 3.92 2.91 2.12 1.70 1.56 1.18 -
P/RPS 1.66 1.38 0.80 0.64 0.57 0.56 0.42 149.35%
P/EPS 11.02 13.27 10.72 8.75 8.43 8.95 7.35 30.90%
EY 9.08 7.54 9.33 11.42 11.86 11.18 13.61 -23.59%
DY 3.42 2.81 3.78 4.06 5.06 4.12 5.93 -30.64%
P/NAPS 2.81 3.21 2.55 2.00 1.68 1.58 1.26 70.44%

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