[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 81.58%
YoY- 58.09%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,572,493 2,437,074 2,210,554 2,127,368 2,272,914 2,453,469 2,481,110 2.44%
PBT 53,074 49,874 69,046 54,132 33,292 35,657 32,210 39.54%
Tax -7,754 -5,706 -6,486 -6,048 -6,220 -6,068 -5,452 26.49%
NP 45,320 44,168 62,560 48,084 27,072 29,589 26,758 42.13%
-
NP to SH 30,123 29,506 41,916 34,564 19,035 21,176 18,210 39.91%
-
Tax Rate 14.61% 11.44% 9.39% 11.17% 18.68% 17.02% 16.93% -
Total Cost 2,527,173 2,392,906 2,147,994 2,079,284 2,245,842 2,423,880 2,454,352 1.97%
-
Net Worth 228,419 220,320 218,700 218,700 210,599 210,599 204,119 7.79%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,200 - - - 12,960 - - -
Div Payout % 53.78% - - - 68.09% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 228,419 220,320 218,700 218,700 210,599 210,599 204,119 7.79%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.76% 1.81% 2.83% 2.26% 1.19% 1.21% 1.08% -
ROE 13.19% 13.39% 19.17% 15.80% 9.04% 10.06% 8.92% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,587.96 1,504.37 1,364.54 1,313.19 1,403.03 1,514.49 1,531.55 2.44%
EPS 18.59 18.21 25.88 21.32 11.75 13.07 11.24 39.89%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.41 1.36 1.35 1.35 1.30 1.30 1.26 7.79%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,587.88 1,504.30 1,364.48 1,313.13 1,402.97 1,514.42 1,531.48 2.44%
EPS 18.59 18.21 25.87 21.33 11.75 13.07 11.24 39.89%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.4099 1.3599 1.3499 1.3499 1.2999 1.2999 1.2599 7.79%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.20 1.00 1.28 1.32 1.37 1.41 1.64 -
P/RPS 0.08 0.07 0.09 0.10 0.10 0.09 0.11 -19.14%
P/EPS 6.45 5.49 4.95 6.19 11.66 10.79 14.59 -41.99%
EY 15.50 18.21 20.21 16.16 8.58 9.27 6.85 72.44%
DY 8.33 0.00 0.00 0.00 5.84 0.00 0.00 -
P/NAPS 0.85 0.74 0.95 0.98 1.05 1.08 1.30 -24.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 20/05/20 26/02/20 27/11/19 29/08/19 29/05/19 27/02/19 -
Price 1.28 1.22 1.22 1.30 1.29 1.23 1.61 -
P/RPS 0.08 0.08 0.09 0.10 0.09 0.08 0.11 -19.14%
P/EPS 6.88 6.70 4.72 6.09 10.98 9.41 14.32 -38.68%
EY 14.53 14.93 21.21 16.41 9.11 10.63 6.98 63.10%
DY 7.81 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.91 0.90 0.90 0.96 0.99 0.95 1.28 -20.36%

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