[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 9.51%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,775,526 2,953,940 2,175,392 2,028,477 1,878,010 1,440,880 1,305,383 65.12%
PBT 61,526 75,080 50,845 51,365 46,142 32,308 52,319 11.37%
Tax 2,694 -12,456 -12,272 -12,697 -13,550 -3,504 -13,971 -
NP 64,220 62,624 38,573 38,668 32,592 28,804 38,348 40.88%
-
NP to SH 44,318 43,980 27,062 27,326 24,954 20,228 26,610 40.37%
-
Tax Rate -4.38% 16.59% 24.14% 24.72% 29.37% 10.85% 26.70% -
Total Cost 2,711,306 2,891,316 2,136,819 1,989,809 1,845,418 1,412,076 1,267,035 65.82%
-
Net Worth 202,500 204,119 192,780 186,299 178,200 178,200 173,340 10.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 12,960 - - - 8,100 -
Div Payout % - - 47.89% - - - 30.44% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 202,500 204,119 192,780 186,299 178,200 178,200 173,340 10.89%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.31% 2.12% 1.77% 1.91% 1.74% 2.00% 2.94% -
ROE 21.89% 21.55% 14.04% 14.67% 14.00% 11.35% 15.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,713.29 1,823.42 1,342.83 1,252.15 1,159.27 889.43 805.79 65.12%
EPS 27.36 27.16 16.70 16.87 15.40 12.48 16.43 40.36%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 1.25 1.26 1.19 1.15 1.10 1.10 1.07 10.89%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,713.21 1,823.33 1,342.77 1,252.09 1,159.21 889.39 805.75 65.12%
EPS 27.36 27.15 16.70 16.87 15.40 12.49 16.43 40.36%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 1.2499 1.2599 1.1899 1.1499 1.0999 1.0999 1.07 10.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.28 2.23 2.34 2.35 2.52 2.66 2.55 -
P/RPS 0.13 0.12 0.17 0.19 0.22 0.30 0.32 -45.05%
P/EPS 8.33 8.21 14.01 13.93 16.36 21.30 15.52 -33.88%
EY 12.00 12.17 7.14 7.18 6.11 4.69 6.44 51.25%
DY 0.00 0.00 3.42 0.00 0.00 0.00 1.96 -
P/NAPS 1.82 1.77 1.97 2.04 2.29 2.42 2.38 -16.33%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 23/08/17 30/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.16 2.07 2.25 2.38 2.53 2.56 2.73 -
P/RPS 0.13 0.11 0.17 0.19 0.22 0.29 0.34 -47.22%
P/EPS 7.90 7.62 13.47 14.11 16.42 20.50 16.62 -39.01%
EY 12.67 13.12 7.42 7.09 6.09 4.88 6.02 64.00%
DY 0.00 0.00 3.56 0.00 0.00 0.00 1.83 -
P/NAPS 1.73 1.64 1.89 2.07 2.30 2.33 2.55 -22.73%

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