[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -26.74%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 350,172 39,812 39,148 36,320 43,908 495,116 362,048 -0.55%
PBT 5,372 1,308 -256 768 4,096 44,016 22,884 -21.44%
Tax -1,988 -444 -940 28,552 42,540 -11,116 -5,208 -14.82%
NP 3,384 864 -1,196 29,320 46,636 32,900 17,676 -24.07%
-
NP to SH 3,384 864 -1,196 29,372 46,684 32,892 17,796 -24.15%
-
Tax Rate 37.01% 33.94% - -3,717.71% -1,038.57% 25.25% 22.76% -
Total Cost 346,788 38,948 40,344 7,000 -2,728 462,216 344,372 0.11%
-
Net Worth 136,079 116,439 116,439 197,423 173,301 140,517 108,955 3.77%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 136,079 116,439 116,439 197,423 173,301 140,517 108,955 3.77%
NOSH 162,000 142,000 142,000 142,030 142,050 141,937 129,708 3.77%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.97% 2.17% -3.06% 80.73% 106.21% 6.64% 4.88% -
ROE 2.49% 0.74% -1.03% 14.88% 26.94% 23.41% 16.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 216.16 28.04 27.57 25.57 30.91 348.83 279.12 -4.16%
EPS 2.08 0.60 -0.84 20.68 32.88 23.16 13.72 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.82 1.39 1.22 0.99 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 142,030
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 216.16 24.58 24.17 22.42 27.10 305.63 223.49 -0.55%
EPS 2.08 0.53 -0.74 18.13 28.82 20.30 10.99 -24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7188 0.7188 1.2187 1.0698 0.8674 0.6726 3.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.04 1.02 0.97 4.20 3.78 1.40 0.90 -
P/RPS 0.48 3.64 3.52 16.42 12.23 0.40 0.32 6.98%
P/EPS 49.79 167.64 -115.17 20.31 11.50 6.04 6.56 40.16%
EY 2.01 0.60 -0.87 4.92 8.69 16.55 15.24 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 1.18 3.02 3.10 1.41 1.07 2.48%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 18/11/13 07/11/12 15/11/11 03/11/10 03/11/09 30/10/08 -
Price 1.00 1.08 0.95 5.28 3.92 1.56 1.00 -
P/RPS 0.46 3.85 3.45 20.65 12.68 0.45 0.36 4.16%
P/EPS 47.87 177.50 -112.79 25.53 11.93 6.73 7.29 36.82%
EY 2.09 0.56 -0.89 3.92 8.38 14.85 13.72 -26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.32 1.16 3.80 3.21 1.58 1.19 0.00%

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