[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 2.09%
YoY- 58.25%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,992,536 2,805,370 2,889,564 2,572,493 2,437,074 2,210,554 2,127,368 25.51%
PBT 107,000 91,244 82,132 53,074 49,874 69,046 54,132 57.43%
Tax -4,050 -2,668 6,284 -7,754 -5,706 -6,486 -6,048 -23.44%
NP 102,949 88,576 88,416 45,320 44,168 62,560 48,084 66.04%
-
NP to SH 63,782 54,814 58,848 30,123 29,506 41,916 34,564 50.39%
-
Tax Rate 3.79% 2.92% -7.65% 14.61% 11.44% 9.39% 11.17% -
Total Cost 2,889,586 2,716,794 2,801,148 2,527,173 2,392,906 2,147,994 2,079,284 24.50%
-
Net Worth 259,200 238,140 243,000 228,419 220,320 218,700 218,700 11.98%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - 16,200 - - - -
Div Payout % - - - 53.78% - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 259,200 238,140 243,000 228,419 220,320 218,700 218,700 11.98%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.44% 3.16% 3.06% 1.76% 1.81% 2.83% 2.26% -
ROE 24.61% 23.02% 24.22% 13.19% 13.39% 19.17% 15.80% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,847.24 1,731.71 1,783.68 1,587.96 1,504.37 1,364.54 1,313.19 25.51%
EPS 39.37 33.84 36.32 18.59 18.21 25.88 21.32 50.46%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.50 1.41 1.36 1.35 1.35 11.98%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1,847.24 1,731.71 1,783.68 1,587.96 1,504.37 1,364.54 1,313.19 25.51%
EPS 39.37 33.84 36.32 18.59 18.21 25.88 21.32 50.46%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.60 1.47 1.50 1.41 1.36 1.35 1.35 11.98%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.15 1.90 1.59 1.20 1.00 1.28 1.32 -
P/RPS 0.12 0.11 0.09 0.08 0.07 0.09 0.10 12.91%
P/EPS 5.46 5.62 4.38 6.45 5.49 4.95 6.19 -8.01%
EY 18.31 17.81 22.85 15.50 18.21 20.21 16.16 8.67%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 1.34 1.29 1.06 0.85 0.74 0.95 0.98 23.16%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/02/21 25/11/20 25/08/20 20/05/20 26/02/20 27/11/19 -
Price 2.47 2.25 1.60 1.28 1.22 1.22 1.30 -
P/RPS 0.13 0.13 0.09 0.08 0.08 0.09 0.10 19.09%
P/EPS 6.27 6.65 4.40 6.88 6.70 4.72 6.09 1.95%
EY 15.94 15.04 22.70 14.53 14.93 21.21 16.41 -1.91%
DY 0.00 0.00 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 1.54 1.53 1.07 0.91 0.90 0.90 0.96 36.99%

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