[CIHLDG] QoQ TTM 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- -6.29%
YoY- 23.34%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 41,293 41,903 43,800 174,171 301,056 403,598 516,400 -81.35%
PBT 693,759 4,612 5,444 18,143 29,468 38,461 48,441 486.89%
Tax -18,818 31,099 34,596 24,196 15,711 3,422 -9,992 52.32%
NP 674,941 35,711 40,040 42,339 45,179 41,883 38,449 571.92%
-
NP to SH 674,978 35,755 40,083 42,397 45,245 41,976 38,528 571.03%
-
Tax Rate 2.71% -674.31% -635.49% -133.36% -53.32% -8.90% 20.63% -
Total Cost -633,648 6,192 3,760 131,832 255,877 361,715 477,951 -
-
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 663,147 17,042 17,042 17,037 17,037 15,618 15,618 1108.80%
Div Payout % 98.25% 47.66% 42.52% 40.19% 37.66% 37.21% 40.54% -
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 1,634.52% 85.22% 91.42% 24.31% 15.01% 10.38% 7.45% -
ROE 362.85% 18.11% 21.22% 23.52% 25.49% 24.22% 23.81% -
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 29.08 29.50 30.84 122.69 211.97 284.12 363.80 -81.35%
EPS 475.33 25.17 28.22 29.87 31.86 29.55 27.14 570.90%
DPS 467.00 12.00 12.00 12.00 12.00 11.00 11.00 1108.69%
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 25.49 25.86 27.04 107.51 185.83 249.12 318.75 -81.35%
EPS 416.63 22.07 24.74 26.17 27.93 25.91 23.78 571.05%
DPS 409.33 10.52 10.52 10.52 10.52 9.64 9.64 1108.83%
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 4.26 14.24 10.67 2.53 1.72 1.33 0.75 217.34%
P/EPS 0.26 16.68 11.66 10.38 11.46 12.79 10.02 -91.17%
EY 383.33 5.99 8.58 9.63 8.73 7.82 9.98 1030.85%
DY 376.61 2.86 3.65 3.87 3.29 2.91 4.04 1939.01%
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 4.30 17.90 14.07 2.46 1.66 1.38 0.80 205.90%
P/EPS 0.26 20.97 15.38 10.11 11.02 13.27 10.72 -91.56%
EY 380.27 4.77 6.50 9.89 9.08 7.54 9.33 1076.36%
DY 373.60 2.27 2.76 3.97 3.42 2.81 3.78 2019.87%
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