[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -18.14%
YoY- 429.15%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,440,880 1,305,383 1,254,264 1,269,928 1,040,368 399,278 358,260 152.26%
PBT 32,308 52,319 55,996 58,556 76,072 17,151 9,977 118.41%
Tax -3,504 -13,971 -15,525 -15,786 -20,864 -4,058 -2,842 14.93%
NP 28,804 38,348 40,470 42,770 55,208 13,093 7,134 152.91%
-
NP to SH 20,228 26,610 30,344 32,966 40,272 12,250 7,136 99.91%
-
Tax Rate 10.85% 26.70% 27.73% 26.96% 27.43% 23.66% 28.49% -
Total Cost 1,412,076 1,267,035 1,213,793 1,227,158 985,160 386,185 351,125 152.24%
-
Net Worth 178,200 173,340 170,099 163,619 157,140 147,420 140,940 16.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 8,100 - - - - - -
Div Payout % - 30.44% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 178,200 173,340 170,099 163,619 157,140 147,420 140,940 16.87%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.00% 2.94% 3.23% 3.37% 5.31% 3.28% 1.99% -
ROE 11.35% 15.35% 17.84% 20.15% 25.63% 8.31% 5.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 889.43 805.79 774.24 783.91 642.20 246.47 221.15 152.26%
EPS 12.48 16.43 18.73 20.34 24.84 7.56 4.40 99.99%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.05 1.01 0.97 0.91 0.87 16.87%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 889.39 805.75 774.20 783.87 642.17 246.46 221.14 152.26%
EPS 12.49 16.43 18.73 20.35 24.86 7.56 4.40 100.10%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0999 1.07 1.05 1.01 0.97 0.91 0.87 16.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.66 2.55 2.78 2.55 1.75 2.44 2.29 -
P/RPS 0.30 0.32 0.36 0.33 0.27 0.99 1.04 -56.24%
P/EPS 21.30 15.52 14.84 12.53 7.04 32.27 51.99 -44.74%
EY 4.69 6.44 6.74 7.98 14.21 3.10 1.92 81.08%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.38 2.65 2.52 1.80 2.68 2.63 -5.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 06/05/15 -
Price 2.56 2.73 2.64 2.89 2.73 1.80 2.35 -
P/RPS 0.29 0.34 0.34 0.37 0.43 0.73 1.06 -57.75%
P/EPS 20.50 16.62 14.09 14.20 10.98 23.80 53.35 -47.05%
EY 4.88 6.02 7.10 7.04 9.11 4.20 1.87 89.21%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.55 2.51 2.86 2.81 1.98 2.70 -9.33%

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