[CIHLDG] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -60.8%
YoY- 84.83%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 9,787 9,080 10,977 123,779 90,512 71,156 68,186 -27.61%
PBT -64 192 1,024 11,004 5,721 3,894 2,067 -
Tax -235 7,138 10,635 -2,779 -1,302 -791 -291 -3.49%
NP -299 7,330 11,659 8,225 4,419 3,103 1,776 -
-
NP to SH -299 7,343 11,671 8,223 4,449 3,107 1,776 -
-
Tax Rate - -3,717.71% -1,038.57% 25.25% 22.76% 20.31% 14.08% -
Total Cost 10,086 1,750 -682 115,554 86,093 68,053 66,410 -26.93%
-
Net Worth 116,439 197,423 173,301 140,517 108,955 93,209 84,262 5.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 116,439 197,423 173,301 140,517 108,955 93,209 84,262 5.53%
NOSH 142,000 142,030 142,050 141,937 129,708 129,458 129,635 1.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.06% 80.73% 106.21% 6.64% 4.88% 4.36% 2.60% -
ROE -0.26% 3.72% 6.73% 5.85% 4.08% 3.33% 2.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.89 6.39 7.73 87.21 69.78 54.96 52.60 -28.71%
EPS -0.21 5.17 8.22 5.79 3.43 2.40 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.39 1.22 0.99 0.84 0.72 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 141,937
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.04 5.60 6.78 76.41 55.87 43.92 42.09 -27.62%
EPS -0.18 4.53 7.20 5.08 2.75 1.92 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7188 1.2187 1.0698 0.8674 0.6726 0.5754 0.5201 5.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.97 4.20 3.78 1.40 0.90 0.87 0.87 -
P/RPS 14.07 65.70 48.92 1.61 1.29 1.58 1.65 42.88%
P/EPS -460.67 81.24 46.01 24.17 26.24 36.25 63.50 -
EY -0.22 1.23 2.17 4.14 3.81 2.76 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 3.02 3.10 1.41 1.07 1.21 1.34 -2.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 15/11/11 03/11/10 03/11/09 30/10/08 30/10/07 21/11/06 -
Price 0.95 5.28 3.92 1.56 1.00 1.12 0.87 -
P/RPS 13.78 82.59 50.73 1.79 1.43 2.04 1.65 42.39%
P/EPS -451.17 102.13 47.71 26.93 29.15 46.67 63.50 -
EY -0.22 0.98 2.10 3.71 3.43 2.14 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 3.80 3.21 1.58 1.19 1.56 1.34 -2.37%

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