[CIHLDG] YoY 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- -3.89%
YoY- 97.38%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,789 11,348 11,958 114,500 85,912 69,981 64,309 -26.90%
PBT 99 690,745 1,598 10,591 5,172 4,266 1,795 -38.27%
Tax -146 -40,350 9,567 -2,722 -1,189 -1,028 -337 -13.00%
NP -47 650,395 11,165 7,869 3,983 3,238 1,458 -
-
NP to SH -47 650,395 11,172 7,903 4,004 3,238 1,458 -
-
Tax Rate 147.47% 5.84% -598.69% 25.70% 22.99% 24.10% 18.77% -
Total Cost 9,836 -639,047 793 106,631 81,929 66,743 62,851 -26.56%
-
Net Worth 116,439 186,021 177,534 143,475 108,846 97,140 85,917 5.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 653,206 7,101 5,682 2,591 - - -
Div Payout % - 100.43% 63.56% 71.90% 64.72% - - -
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 116,439 186,021 177,534 143,475 108,846 97,140 85,917 5.19%
NOSH 142,000 142,001 142,027 142,054 129,579 129,520 130,178 1.45%
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 -0.48% 5,731.36% 93.37% 6.87% 4.64% 4.63% 2.27% -
ROE -0.04% 349.63% 6.29% 5.51% 3.68% 3.33% 1.70% -
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 6.89 7.99 8.42 80.60 66.30 54.03 49.40 -27.96%
EPS -0.03 458.02 7.87 5.57 3.09 2.50 1.12 -
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 6.04 7.00 7.38 70.68 53.03 43.20 39.70 -26.91%
EPS -0.03 401.46 6.90 4.88 2.47 2.00 0.90 -
DPS 0.00 403.20 4.38 3.51 1.60 0.00 0.00 -
NAPS 0.7187 1.1482 1.0958 0.8856 0.6719 0.5996 0.5303 5.19%
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 11.17 15.52 43.35 2.12 1.43 1.83 1.68 37.08%
P/EPS -2,326.38 0.27 46.40 30.74 30.74 39.60 74.11 -
EY -0.04 369.37 2.16 3.25 3.25 2.53 1.35 -
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 14.80 15.64 41.69 2.11 1.45 1.85 1.76 42.55%
P/EPS -3,081.70 0.27 44.62 30.56 31.07 40.00 77.68 -
EY -0.03 366.42 2.24 3.27 3.22 2.50 1.29 -
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