[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 14.54%
YoY- 387.28%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,269,928 1,040,368 399,278 358,260 395,348 350,172 92,257 471.62%
PBT 58,556 76,072 17,151 9,977 9,782 5,372 -1,376 -
Tax -15,786 -20,864 -4,058 -2,842 -3,552 -1,988 -909 567.13%
NP 42,770 55,208 13,093 7,134 6,230 3,384 -2,285 -
-
NP to SH 32,966 40,272 12,250 7,136 6,230 3,384 -2,562 -
-
Tax Rate 26.96% 27.43% 23.66% 28.49% 36.31% 37.01% - -
Total Cost 1,227,158 985,160 386,185 351,125 389,118 346,788 94,542 449.73%
-
Net Worth 163,619 157,140 147,420 140,940 137,700 136,079 120,770 22.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 163,619 157,140 147,420 140,940 137,700 136,079 120,770 22.37%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.37% 5.31% 3.28% 1.99% 1.58% 0.97% -2.48% -
ROE 20.15% 25.63% 8.31% 5.06% 4.52% 2.49% -2.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 783.91 642.20 246.47 221.15 244.04 216.16 63.40 432.26%
EPS 20.34 24.84 7.56 4.40 3.84 2.08 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.91 0.87 0.85 0.84 0.83 13.93%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 783.87 642.17 246.46 221.14 244.03 216.15 56.95 471.60%
EPS 20.35 24.86 7.56 4.40 3.85 2.09 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.91 0.87 0.85 0.84 0.7455 22.37%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.55 1.75 2.44 2.29 0.98 1.04 1.08 -
P/RPS 0.33 0.27 0.99 1.04 0.40 0.48 1.70 -66.37%
P/EPS 12.53 7.04 32.27 51.99 25.48 49.79 -61.34 -
EY 7.98 14.21 3.10 1.92 3.92 2.01 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.80 2.68 2.63 1.15 1.24 1.30 55.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 23/11/15 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 -
Price 2.89 2.73 1.80 2.35 1.02 1.00 1.00 -
P/RPS 0.37 0.43 0.73 1.06 0.42 0.46 1.58 -61.90%
P/EPS 14.20 10.98 23.80 53.35 26.52 47.87 -56.79 -
EY 7.04 9.11 4.20 1.87 3.77 2.09 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.81 1.98 2.70 1.20 1.19 1.20 78.14%

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