[CIHLDG] YoY Cumulative 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- 61.8%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 30,824 33,754 375,984 267,067 220,449 200,087 168,182 -24.61%
PBT 692,347 4,986 35,286 17,555 12,309 5,772 -9,804 -
Tax -33,449 25,923 -8,267 -3,952 -2,800 -966 -354 113.26%
NP 658,898 30,909 27,019 13,603 9,509 4,806 -10,158 -
-
NP to SH 658,911 30,946 27,076 13,677 9,520 4,807 -10,189 -
-
Tax Rate 4.83% -519.92% 23.43% 22.51% 22.75% 16.74% - -
Total Cost -628,074 2,845 348,965 253,464 210,940 195,281 178,340 -
-
Net Worth 187,440 180,367 150,488 111,490 101,028 86,811 75,186 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 653,200 7,101 5,678 2,592 - - - -
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 75,186 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 351.53% 17.16% 17.99% 12.27% 9.42% 5.54% -13.55% -
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 21.71 23.77 264.83 206.01 170.20 154.43 129.74 -25.74%
EPS 464.02 21.79 19.07 10.55 7.35 3.71 -7.86 -
DPS 460.00 5.00 4.00 2.00 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 19.03 20.83 232.08 164.85 136.07 123.50 103.81 -24.61%
EPS 406.72 19.10 16.71 8.44 5.88 2.97 -6.29 -
DPS 403.19 4.38 3.51 1.60 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 5.71 13.04 0.77 0.49 0.59 0.52 0.66 43.23%
P/EPS 0.27 14.23 10.64 9.48 13.61 21.56 -10.81 -
EY 374.21 7.03 9.39 10.55 7.35 4.64 -9.25 -
DY 370.97 1.61 1.97 2.00 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 6.31 12.71 0.80 0.49 0.59 0.52 0.66 45.63%
P/EPS 0.30 13.86 11.12 9.48 13.61 21.56 -10.94 -
EY 338.70 7.22 9.00 10.55 7.35 4.64 -9.14 -
DY 335.77 1.66 1.89 2.00 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