[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -100.18%
YoY- -104.07%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,040,368 350,172 39,812 39,148 36,320 43,908 495,116 13.16%
PBT 76,072 5,372 1,308 -256 768 4,096 44,016 9.54%
Tax -20,864 -1,988 -444 -940 28,552 42,540 -11,116 11.05%
NP 55,208 3,384 864 -1,196 29,320 46,636 32,900 9.00%
-
NP to SH 40,272 3,384 864 -1,196 29,372 46,684 32,892 3.42%
-
Tax Rate 27.43% 37.01% 33.94% - -3,717.71% -1,038.57% 25.25% -
Total Cost 985,160 346,788 38,948 40,344 7,000 -2,728 462,216 13.43%
-
Net Worth 157,140 136,079 116,439 116,439 197,423 173,301 140,517 1.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 157,140 136,079 116,439 116,439 197,423 173,301 140,517 1.88%
NOSH 162,000 162,000 142,000 142,000 142,030 142,050 141,937 2.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.31% 0.97% 2.17% -3.06% 80.73% 106.21% 6.64% -
ROE 25.63% 2.49% 0.74% -1.03% 14.88% 26.94% 23.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 642.20 216.16 28.04 27.57 25.57 30.91 348.83 10.70%
EPS 24.84 2.08 0.60 -0.84 20.68 32.88 23.16 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.84 0.82 0.82 1.39 1.22 0.99 -0.33%
Adjusted Per Share Value based on latest NOSH - 142,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 642.17 216.15 24.57 24.16 22.42 27.10 305.61 13.16%
EPS 24.86 2.09 0.53 -0.74 18.13 28.82 20.30 3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.84 0.7187 0.7187 1.2186 1.0697 0.8674 1.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.75 1.04 1.02 0.97 4.20 3.78 1.40 -
P/RPS 0.27 0.48 3.64 3.52 16.42 12.23 0.40 -6.33%
P/EPS 7.04 49.79 167.64 -115.17 20.31 11.50 6.04 2.58%
EY 14.21 2.01 0.60 -0.87 4.92 8.69 16.55 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.24 1.24 1.18 3.02 3.10 1.41 4.15%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 14/11/14 18/11/13 07/11/12 15/11/11 03/11/10 03/11/09 -
Price 2.73 1.00 1.08 0.95 5.28 3.92 1.56 -
P/RPS 0.43 0.46 3.85 3.45 20.65 12.68 0.45 -0.75%
P/EPS 10.98 47.87 177.50 -112.79 25.53 11.93 6.73 8.49%
EY 9.11 2.09 0.56 -0.89 3.92 8.38 14.85 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.19 1.32 1.16 3.80 3.21 1.58 10.06%

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