[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -7.95%
YoY- 325.22%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,878,010 1,440,880 1,305,383 1,254,264 1,269,928 1,040,368 399,278 179.41%
PBT 46,142 32,308 52,319 55,996 58,556 76,072 17,151 92.85%
Tax -13,550 -3,504 -13,971 -15,525 -15,786 -20,864 -4,058 122.58%
NP 32,592 28,804 38,348 40,470 42,770 55,208 13,093 83.16%
-
NP to SH 24,954 20,228 26,610 30,344 32,966 40,272 12,250 60.34%
-
Tax Rate 29.37% 10.85% 26.70% 27.73% 26.96% 27.43% 23.66% -
Total Cost 1,845,418 1,412,076 1,267,035 1,213,793 1,227,158 985,160 386,185 182.36%
-
Net Worth 178,200 178,200 173,340 170,099 163,619 157,140 147,420 13.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 8,100 - - - - -
Div Payout % - - 30.44% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 178,200 178,200 173,340 170,099 163,619 157,140 147,420 13.40%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.74% 2.00% 2.94% 3.23% 3.37% 5.31% 3.28% -
ROE 14.00% 11.35% 15.35% 17.84% 20.15% 25.63% 8.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,159.27 889.43 805.79 774.24 783.91 642.20 246.47 179.41%
EPS 15.40 12.48 16.43 18.73 20.34 24.84 7.56 60.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.07 1.05 1.01 0.97 0.91 13.40%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,159.21 889.39 805.75 774.20 783.87 642.17 246.46 179.40%
EPS 15.40 12.49 16.43 18.73 20.35 24.86 7.56 60.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.0999 1.0999 1.07 1.05 1.01 0.97 0.91 13.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.52 2.66 2.55 2.78 2.55 1.75 2.44 -
P/RPS 0.22 0.30 0.32 0.36 0.33 0.27 0.99 -63.14%
P/EPS 16.36 21.30 15.52 14.84 12.53 7.04 32.27 -36.28%
EY 6.11 4.69 6.44 6.74 7.98 14.21 3.10 56.87%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.42 2.38 2.65 2.52 1.80 2.68 -9.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 -
Price 2.53 2.56 2.73 2.64 2.89 2.73 1.80 -
P/RPS 0.22 0.29 0.34 0.34 0.37 0.43 0.73 -54.88%
P/EPS 16.42 20.50 16.62 14.09 14.20 10.98 23.80 -21.83%
EY 6.09 4.88 6.02 7.10 7.04 9.11 4.20 27.96%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.33 2.55 2.51 2.86 2.81 1.98 10.45%

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