[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 90.0%
YoY- 33.22%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 20,428 22,935 238,279 176,424 141,138 132,495 117,278 -25.25%
PBT 690,937 2,622 21,595 10,895 8,161 3,862 -5,089 -
Tax -33,211 20,202 -5,501 -2,493 -1,820 -628 -205 133.39%
NP 657,726 22,824 16,094 8,402 6,341 3,234 -5,294 -
-
NP to SH 657,739 22,843 16,126 8,453 6,345 3,234 -5,284 -
-
Tax Rate 4.81% -770.48% 25.47% 22.88% 22.30% 16.26% - -
Total Cost -637,298 111 222,185 168,022 134,797 129,261 122,572 -
-
Net Worth 186,018 177,549 143,414 108,903 97,117 85,377 80,296 15.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 653,195 7,101 5,679 2,592 - - - -
Div Payout % 99.31% 31.09% 35.22% 30.67% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 186,018 177,549 143,414 108,903 97,117 85,377 80,296 15.02%
NOSH 141,998 142,039 141,994 129,647 129,489 129,360 129,509 1.54%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3,219.73% 99.52% 6.75% 4.76% 4.49% 2.44% -4.51% -
ROE 353.59% 12.87% 11.24% 7.76% 6.53% 3.79% -6.58% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.39 16.15 167.81 136.08 109.00 102.42 90.56 -26.39%
EPS 463.20 16.09 11.36 6.52 4.90 2.50 -4.08 -
DPS 460.00 5.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.01 0.84 0.75 0.66 0.62 13.27%
Adjusted Per Share Value based on latest NOSH - 129,579
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.61 14.16 147.09 108.90 87.12 81.79 72.39 -25.25%
EPS 406.01 14.10 9.95 5.22 3.92 2.00 -3.26 -
DPS 403.21 4.38 3.51 1.60 0.00 0.00 0.00 -
NAPS 1.1483 1.096 0.8853 0.6722 0.5995 0.527 0.4957 15.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.24 3.65 1.71 0.95 0.99 0.83 1.00 -
P/RPS 8.62 22.60 1.02 0.70 0.91 0.81 1.10 40.91%
P/EPS 0.27 22.70 15.06 14.57 20.20 33.20 -24.51 -
EY 373.55 4.41 6.64 6.86 4.95 3.01 -4.08 -
DY 370.97 1.37 2.34 2.11 0.00 0.00 0.00 -
P/NAPS 0.95 2.92 1.69 1.13 1.32 1.26 1.61 -8.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/12 26/01/11 27/01/10 21/01/09 24/01/08 27/02/07 16/02/06 -
Price 1.25 3.51 1.70 0.96 1.00 0.87 1.05 -
P/RPS 8.69 21.74 1.01 0.71 0.92 0.85 1.16 39.86%
P/EPS 0.27 21.83 14.97 14.72 20.41 34.80 -25.74 -
EY 370.56 4.58 6.68 6.79 4.90 2.87 -3.89 -
DY 368.00 1.42 2.35 2.08 0.00 0.00 0.00 -
P/NAPS 0.95 2.81 1.68 1.14 1.33 1.32 1.69 -9.14%

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