[CIHLDG] YoY TTM 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- 15.75%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,991 41,293 301,056 424,835 325,518 275,281 237,377 -25.66%
PBT 757 693,759 29,468 38,668 18,275 18,104 4,121 -24.58%
Tax -191 -18,818 15,711 -10,093 -1,770 -7,147 669 -
NP 566 674,941 45,179 28,575 16,505 10,957 4,790 -29.92%
-
NP to SH 566 674,978 45,245 28,649 16,651 10,979 4,755 -29.84%
-
Tax Rate 25.23% 2.71% -53.32% 26.10% 9.69% 39.48% -16.23% -
Total Cost 39,425 -633,648 255,877 396,260 309,013 264,324 232,587 -25.58%
-
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 - 663,147 17,037 12,214 7,772 - - -
Div Payout % - 98.25% 37.66% 42.63% 46.68% - - -
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 1.42% 1,634.52% 15.01% 6.73% 5.07% 3.98% 2.02% -
ROE 0.49% 362.85% 25.49% 19.97% 15.30% 11.30% 5.53% -
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 28.16 29.08 211.97 299.06 251.21 212.54 182.35 -26.73%
EPS 0.40 475.33 31.86 20.17 12.85 8.48 3.65 -30.79%
DPS 0.00 467.00 12.00 8.60 6.00 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 24.68 25.49 185.83 262.23 200.93 169.92 146.52 -25.66%
EPS 0.35 416.63 27.93 17.68 10.28 6.78 2.94 -29.83%
DPS 0.00 409.33 10.52 7.54 4.80 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 2.73 4.26 1.72 0.57 0.38 0.47 0.46 34.51%
P/EPS 193.18 0.26 11.46 8.48 7.39 11.68 22.72 42.81%
EY 0.52 383.33 8.73 11.79 13.53 8.56 4.40 -29.92%
DY 0.00 376.61 3.29 5.03 6.32 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 3.62 4.30 1.66 0.57 0.38 0.47 0.48 39.99%
P/EPS 255.90 0.26 11.02 8.43 7.47 11.80 23.82 48.49%
EY 0.39 380.27 9.08 11.86 13.39 8.48 4.20 -32.68%
DY 0.00 373.60 3.42 5.06 6.25 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