[CIHLDG] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
03-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 17.99%
YoY- 55.81%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 41,550 41,903 403,598 396,247 309,587 269,609 234,094 -25.01%
PBT 691,403 4,612 38,461 33,249 17,369 15,633 -4,130 -
Tax -40,395 31,099 3,422 -8,560 -1,609 -6,456 1,119 -
NP 651,008 35,711 41,883 24,689 15,760 9,177 -3,011 -
-
NP to SH 651,008 35,755 41,976 24,750 15,885 9,199 -3,045 -
-
Tax Rate 5.84% -674.31% -8.90% 25.75% 9.26% 41.30% - -
Total Cost -609,458 6,192 361,715 371,558 293,827 260,432 237,105 -
-
Net Worth 116,439 197,423 173,301 140,517 108,955 93,209 84,262 5.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 653,206 17,042 15,618 9,123 5,181 - - -
Div Payout % 100.34% 47.66% 37.21% 36.86% 32.62% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 116,439 197,423 173,301 140,517 108,955 93,209 84,262 5.53%
NOSH 142,000 142,030 142,050 141,937 129,708 129,458 129,635 1.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1,566.81% 85.22% 10.38% 6.23% 5.09% 3.40% -1.29% -
ROE 559.09% 18.11% 24.22% 17.61% 14.58% 9.87% -3.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.26 29.50 284.12 279.17 238.68 208.26 180.58 -26.14%
EPS 458.46 25.17 29.55 17.44 12.25 7.11 -2.35 -
DPS 460.00 12.00 11.00 6.43 4.00 0.00 0.00 -
NAPS 0.82 1.39 1.22 0.99 0.84 0.72 0.65 3.94%
Adjusted Per Share Value based on latest NOSH - 141,937
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.65 25.86 249.12 244.59 191.09 166.42 144.50 -25.01%
EPS 401.84 22.07 25.91 15.28 9.81 5.68 -1.88 -
DPS 403.20 10.52 9.64 5.63 3.20 0.00 0.00 -
NAPS 0.7187 1.2186 1.0697 0.8674 0.6725 0.5753 0.5201 5.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.97 4.20 3.78 1.40 0.90 0.87 0.87 -
P/RPS 3.32 14.24 1.33 0.50 0.38 0.42 0.48 37.99%
P/EPS 0.21 16.68 12.79 8.03 7.35 12.24 -37.04 -
EY 472.64 5.99 7.82 12.46 13.61 8.17 -2.70 -
DY 474.23 2.86 2.91 4.59 4.44 0.00 0.00 -
P/NAPS 1.18 3.02 3.10 1.41 1.07 1.21 1.34 -2.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 15/11/11 03/11/10 03/11/09 30/10/08 30/10/07 21/11/06 -
Price 0.95 5.28 3.92 1.56 1.00 1.12 0.87 -
P/RPS 3.25 17.90 1.38 0.56 0.42 0.54 0.48 37.50%
P/EPS 0.21 20.97 13.27 8.95 8.17 15.76 -37.04 -
EY 482.59 4.77 7.54 11.18 12.25 6.34 -2.70 -
DY 484.21 2.27 2.81 4.12 4.00 0.00 0.00 -
P/NAPS 1.16 3.80 3.21 1.58 1.19 1.56 1.34 -2.37%

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