[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 228.75%
YoY- 1090.07%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,305,383 1,254,264 1,269,928 1,040,368 399,278 358,260 395,348 121.89%
PBT 52,319 55,996 58,556 76,072 17,151 9,977 9,782 206.14%
Tax -13,971 -15,525 -15,786 -20,864 -4,058 -2,842 -3,552 149.38%
NP 38,348 40,470 42,770 55,208 13,093 7,134 6,230 236.24%
-
NP to SH 26,610 30,344 32,966 40,272 12,250 7,136 6,230 163.48%
-
Tax Rate 26.70% 27.73% 26.96% 27.43% 23.66% 28.49% 36.31% -
Total Cost 1,267,035 1,213,793 1,227,158 985,160 386,185 351,125 389,118 119.84%
-
Net Worth 173,340 170,099 163,619 157,140 147,420 140,940 137,700 16.60%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,100 - - - - - - -
Div Payout % 30.44% - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 173,340 170,099 163,619 157,140 147,420 140,940 137,700 16.60%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.94% 3.23% 3.37% 5.31% 3.28% 1.99% 1.58% -
ROE 15.35% 17.84% 20.15% 25.63% 8.31% 5.06% 4.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 805.79 774.24 783.91 642.20 246.47 221.15 244.04 121.89%
EPS 16.43 18.73 20.34 24.84 7.56 4.40 3.84 163.78%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.01 0.97 0.91 0.87 0.85 16.60%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 805.75 774.20 783.87 642.17 246.46 221.14 244.03 121.89%
EPS 16.43 18.73 20.35 24.86 7.56 4.40 3.85 163.33%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.01 0.97 0.91 0.87 0.85 16.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.55 2.78 2.55 1.75 2.44 2.29 0.98 -
P/RPS 0.32 0.36 0.33 0.27 0.99 1.04 0.40 -13.83%
P/EPS 15.52 14.84 12.53 7.04 32.27 51.99 25.48 -28.16%
EY 6.44 6.74 7.98 14.21 3.10 1.92 3.92 39.27%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.65 2.52 1.80 2.68 2.63 1.15 62.47%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 06/05/15 11/02/15 -
Price 2.73 2.64 2.89 2.73 1.80 2.35 1.02 -
P/RPS 0.34 0.34 0.37 0.43 0.73 1.06 0.42 -13.15%
P/EPS 16.62 14.09 14.20 10.98 23.80 53.35 26.52 -26.78%
EY 6.02 7.10 7.04 9.11 4.20 1.87 3.77 36.65%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.51 2.86 2.81 1.98 2.70 1.20 65.36%

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