[CIHLDG] YoY Annualized Quarter 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- 7.87%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 41,098 45,005 501,312 356,089 293,932 266,782 224,242 -24.61%
PBT 923,129 6,648 47,048 23,406 16,412 7,696 -13,072 -
Tax -44,598 34,564 -11,022 -5,269 -3,733 -1,288 -472 113.26%
NP 878,530 41,212 36,025 18,137 12,678 6,408 -13,544 -
-
NP to SH 878,548 41,261 36,101 18,236 12,693 6,409 -13,585 -
-
Tax Rate 4.83% -519.92% 23.43% 22.51% 22.75% 16.74% - -
Total Cost -837,432 3,793 465,286 337,952 281,253 260,374 237,786 -
-
Net Worth 187,440 180,367 150,488 111,490 101,028 86,811 75,185 16.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 870,933 9,468 7,571 3,457 - - - -
Div Payout % 99.13% 22.95% 20.97% 18.96% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 187,440 180,367 150,488 111,490 101,028 86,811 75,185 16.42%
NOSH 142,000 142,021 141,970 129,639 129,523 129,568 129,631 1.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2,137.61% 91.57% 7.19% 5.09% 4.31% 2.40% -6.04% -
ROE 468.71% 22.88% 23.99% 16.36% 12.56% 7.38% -18.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 28.94 31.69 353.11 274.68 226.93 205.90 172.99 -25.74%
EPS 618.69 29.05 25.43 14.07 9.80 4.95 -10.48 -
DPS 613.33 6.67 5.33 2.67 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.06 0.86 0.78 0.67 0.58 14.67%
Adjusted Per Share Value based on latest NOSH - 129,652
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.37 27.78 309.44 219.80 181.43 164.67 138.41 -24.61%
EPS 542.29 25.47 22.28 11.26 7.84 3.96 -8.39 -
DPS 537.59 5.84 4.67 2.13 0.00 0.00 0.00 -
NAPS 1.157 1.1133 0.9289 0.6882 0.6236 0.5358 0.4641 16.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.24 3.10 2.03 1.00 1.00 0.80 0.85 -
P/RPS 4.28 9.78 0.57 0.36 0.44 0.39 0.49 43.46%
P/EPS 0.20 10.67 7.98 7.11 10.20 16.17 -8.11 -
EY 498.95 9.37 12.53 14.07 9.80 6.18 -12.33 -
DY 494.62 2.15 2.63 2.67 0.00 0.00 0.00 -
P/NAPS 0.94 2.44 1.92 1.16 1.28 1.19 1.47 -7.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 20/04/11 21/04/10 23/04/09 23/04/08 15/05/07 11/05/06 -
Price 1.37 3.02 2.12 1.00 1.00 0.80 0.86 -
P/RPS 4.73 9.53 0.60 0.36 0.44 0.39 0.50 45.37%
P/EPS 0.22 10.39 8.34 7.11 10.20 16.17 -8.21 -
EY 451.60 9.62 11.99 14.07 9.80 6.18 -12.19 -
DY 447.69 2.21 2.52 2.67 0.00 0.00 0.00 -
P/NAPS 1.04 2.38 2.00 1.16 1.28 1.19 1.48 -5.70%

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