[CIHLDG] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 12.16%
YoY- 44.23%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,843 43,800 516,400 362,980 290,231 266,639 222,160 -24.57%
PBT 691,659 5,444 48,441 27,966 15,542 13,806 -4,830 -
Tax -33,022 34,596 -9,992 -7,083 -1,098 -5,956 1,093 -
NP 658,637 40,040 38,449 20,883 14,444 7,850 -3,737 -
-
NP to SH 658,650 40,083 38,528 20,976 14,543 7,868 -3,762 -
-
Tax Rate 4.77% -635.49% 20.63% 25.33% 7.06% 43.14% - -
Total Cost -617,794 3,760 477,951 342,097 275,787 258,789 225,897 -
-
Net Worth 116,622 188,880 161,820 122,803 104,923 90,698 81,607 6.12%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 653,206 17,042 15,618 9,123 5,181 - - -
Div Payout % 99.17% 42.52% 40.54% 43.50% 35.63% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 116,622 188,880 161,820 122,803 104,923 90,698 81,607 6.12%
NOSH 142,000 142,015 141,947 130,641 129,534 129,568 129,536 1.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1,612.61% 91.42% 7.45% 5.75% 4.98% 2.94% -1.68% -
ROE 564.77% 21.22% 23.81% 17.08% 13.86% 8.67% -4.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.72 30.84 363.80 277.84 224.06 205.79 171.50 -25.73%
EPS 463.11 28.22 27.14 16.06 11.23 6.07 -2.90 -
DPS 460.00 12.00 11.00 7.00 4.00 0.00 0.00 -
NAPS 0.82 1.33 1.14 0.94 0.81 0.70 0.63 4.48%
Adjusted Per Share Value based on latest NOSH - 130,641
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.21 27.04 318.75 224.05 179.15 164.58 137.13 -24.57%
EPS 406.56 24.74 23.78 12.95 8.98 4.86 -2.32 -
DPS 403.20 10.52 9.64 5.63 3.20 0.00 0.00 -
NAPS 0.7199 1.1659 0.9988 0.758 0.6476 0.5598 0.5037 6.12%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.20 3.29 2.72 1.06 1.07 0.88 0.94 -
P/RPS 4.18 10.67 0.75 0.38 0.48 0.43 0.55 40.17%
P/EPS 0.26 11.66 10.02 6.60 9.53 14.49 -32.37 -
EY 385.93 8.58 9.98 15.15 10.49 6.90 -3.09 -
DY 383.33 3.65 4.04 6.60 3.74 0.00 0.00 -
P/NAPS 1.46 2.47 2.39 1.13 1.32 1.26 1.49 -0.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 12/09/08 21/08/07 22/08/06 -
Price 1.08 4.34 2.91 1.18 0.96 0.85 0.79 -
P/RPS 3.76 14.07 0.80 0.42 0.43 0.41 0.46 41.88%
P/EPS 0.23 15.38 10.72 7.35 8.55 14.00 -27.20 -
EY 428.81 6.50 9.33 13.61 11.69 7.14 -3.68 -
DY 425.93 2.76 3.78 5.93 4.17 0.00 0.00 -
P/NAPS 1.32 3.26 2.55 1.26 1.19 1.21 1.25 0.91%

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