[CIHLDG] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 14.15%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 6,118,840 4,046,102 3,709,481 4,046,256 4,257,392 3,144,549 2,992,536 61.02%
PBT 143,488 123,767 110,040 119,066 116,552 121,077 107,000 21.58%
Tax -4,208 -4,405 -4,997 -5,510 -7,192 -4,987 -4,050 2.58%
NP 139,280 119,362 105,042 113,556 109,360 116,090 102,949 22.30%
-
NP to SH 83,292 66,489 56,269 57,554 50,420 69,966 63,782 19.45%
-
Tax Rate 2.93% 3.56% 4.54% 4.63% 6.17% 4.12% 3.79% -
Total Cost 5,979,560 3,926,740 3,604,438 3,932,700 4,148,032 3,028,459 2,889,586 62.31%
-
Net Worth 349,920 328,859 304,559 289,979 293,219 281,880 259,200 22.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 19,440 25,920 38,880 - 19,440 - -
Div Payout % - 29.24% 46.06% 67.55% - 27.78% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 349,920 328,859 304,559 289,979 293,219 281,880 259,200 22.12%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.28% 2.95% 2.83% 2.81% 2.57% 3.69% 3.44% -
ROE 23.80% 20.22% 18.48% 19.85% 17.20% 24.82% 24.61% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,777.06 2,497.59 2,289.80 2,497.69 2,628.02 1,941.08 1,847.24 61.02%
EPS 51.40 41.04 34.73 35.52 31.12 43.19 39.37 19.43%
DPS 0.00 12.00 16.00 24.00 0.00 12.00 0.00 -
NAPS 2.16 2.03 1.88 1.79 1.81 1.74 1.60 22.12%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,776.89 2,497.48 2,289.70 2,497.57 2,627.90 1,940.99 1,847.16 61.02%
EPS 51.41 41.04 34.73 35.53 31.12 43.19 39.37 19.44%
DPS 0.00 12.00 16.00 24.00 0.00 12.00 0.00 -
NAPS 2.1599 2.0299 1.8799 1.7899 1.8099 1.7399 1.5999 22.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.70 2.84 2.93 2.85 3.84 3.23 2.15 -
P/RPS 0.07 0.11 0.13 0.11 0.15 0.17 0.12 -30.16%
P/EPS 5.25 6.92 8.44 8.02 12.34 7.48 5.46 -2.57%
EY 19.04 14.45 11.85 12.47 8.11 13.37 18.31 2.63%
DY 0.00 4.23 5.46 8.42 0.00 3.72 0.00 -
P/NAPS 1.25 1.40 1.56 1.59 2.12 1.86 1.34 -4.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 23/08/22 25/05/22 16/02/22 30/11/21 27/08/21 25/05/21 -
Price 2.94 2.84 2.95 3.35 3.14 4.18 2.47 -
P/RPS 0.08 0.11 0.13 0.13 0.12 0.22 0.13 -27.62%
P/EPS 5.72 6.92 8.49 9.43 10.09 9.68 6.27 -5.93%
EY 17.49 14.45 11.77 10.61 9.91 10.33 15.94 6.37%
DY 0.00 4.23 5.42 7.16 0.00 2.87 0.00 -
P/NAPS 1.36 1.40 1.57 1.87 1.73 2.40 1.54 -7.94%

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