[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 96.11%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 19,576 20,428 22,935 238,279 176,424 141,138 132,495 -27.26%
PBT 35 690,937 2,622 21,595 10,895 8,161 3,862 -54.30%
Tax -381 -33,211 20,202 -5,501 -2,493 -1,820 -628 -7.98%
NP -346 657,726 22,824 16,094 8,402 6,341 3,234 -
-
NP to SH -346 657,739 22,843 16,126 8,453 6,345 3,234 -
-
Tax Rate 1,088.57% 4.81% -770.48% 25.47% 22.88% 22.30% 16.26% -
Total Cost 19,922 -637,298 111 222,185 168,022 134,797 129,261 -26.75%
-
Net Worth 116,439 186,018 177,549 143,414 108,903 97,117 85,377 5.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 653,195 7,101 5,679 2,592 - - -
Div Payout % - 99.31% 31.09% 35.22% 30.67% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,439 186,018 177,549 143,414 108,903 97,117 85,377 5.30%
NOSH 142,000 141,998 142,039 141,994 129,647 129,489 129,360 1.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.77% 3,219.73% 99.52% 6.75% 4.76% 4.49% 2.44% -
ROE -0.30% 353.59% 12.87% 11.24% 7.76% 6.53% 3.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.79 14.39 16.15 167.81 136.08 109.00 102.42 -28.38%
EPS -0.24 463.20 16.09 11.36 6.52 4.90 2.50 -
DPS 0.00 460.00 5.00 4.00 2.00 0.00 0.00 -
NAPS 0.82 1.31 1.25 1.01 0.84 0.75 0.66 3.68%
Adjusted Per Share Value based on latest NOSH - 142,054
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.08 12.61 14.16 147.08 108.90 87.12 81.78 -27.27%
EPS -0.21 405.99 14.10 9.95 5.22 3.92 2.00 -
DPS 0.00 403.19 4.38 3.51 1.60 0.00 0.00 -
NAPS 0.7187 1.1482 1.0959 0.8852 0.6722 0.5995 0.527 5.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.77 1.24 3.65 1.71 0.95 0.99 0.83 -
P/RPS 5.59 8.62 22.60 1.02 0.70 0.91 0.81 37.94%
P/EPS -316.01 0.27 22.70 15.06 14.57 20.20 33.20 -
EY -0.32 373.55 4.41 6.64 6.86 4.95 3.01 -
DY 0.00 370.97 1.37 2.34 2.11 0.00 0.00 -
P/NAPS 0.94 0.95 2.92 1.69 1.13 1.32 1.26 -4.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 16/02/12 26/01/11 27/01/10 21/01/09 24/01/08 27/02/07 -
Price 1.02 1.25 3.51 1.70 0.96 1.00 0.87 -
P/RPS 7.40 8.69 21.74 1.01 0.71 0.92 0.85 43.38%
P/EPS -418.61 0.27 21.83 14.97 14.72 20.41 34.80 -
EY -0.24 370.56 4.58 6.68 6.79 4.90 2.87 -
DY 0.00 368.00 1.42 2.35 2.08 0.00 0.00 -
P/NAPS 1.24 0.95 2.81 1.68 1.14 1.33 1.32 -1.03%

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