[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -29.61%
YoY- 39.34%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,805,370 2,889,564 2,572,493 2,437,074 2,210,554 2,127,368 2,272,914 14.99%
PBT 91,244 82,132 53,074 49,874 69,046 54,132 33,292 95.24%
Tax -2,668 6,284 -7,754 -5,706 -6,486 -6,048 -6,220 -42.97%
NP 88,576 88,416 45,320 44,168 62,560 48,084 27,072 119.60%
-
NP to SH 54,814 58,848 30,123 29,506 41,916 34,564 19,035 101.75%
-
Tax Rate 2.92% -7.65% 14.61% 11.44% 9.39% 11.17% 18.68% -
Total Cost 2,716,794 2,801,148 2,527,173 2,392,906 2,147,994 2,079,284 2,245,842 13.46%
-
Net Worth 238,140 243,000 228,419 220,320 218,700 218,700 210,599 8.49%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 16,200 - - - 12,960 -
Div Payout % - - 53.78% - - - 68.09% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 238,140 243,000 228,419 220,320 218,700 218,700 210,599 8.49%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.16% 3.06% 1.76% 1.81% 2.83% 2.26% 1.19% -
ROE 23.02% 24.22% 13.19% 13.39% 19.17% 15.80% 9.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,731.71 1,783.68 1,587.96 1,504.37 1,364.54 1,313.19 1,403.03 14.99%
EPS 33.84 36.32 18.59 18.21 25.88 21.32 11.75 101.77%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.47 1.50 1.41 1.36 1.35 1.35 1.30 8.49%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,731.63 1,783.60 1,587.88 1,504.30 1,364.48 1,313.13 1,402.97 14.99%
EPS 33.83 36.32 18.59 18.21 25.87 21.33 11.75 101.73%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.4699 1.4999 1.4099 1.3599 1.3499 1.3499 1.2999 8.49%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.90 1.59 1.20 1.00 1.28 1.32 1.37 -
P/RPS 0.11 0.09 0.08 0.07 0.09 0.10 0.10 6.52%
P/EPS 5.62 4.38 6.45 5.49 4.95 6.19 11.66 -38.38%
EY 17.81 22.85 15.50 18.21 20.21 16.16 8.58 62.36%
DY 0.00 0.00 8.33 0.00 0.00 0.00 5.84 -
P/NAPS 1.29 1.06 0.85 0.74 0.95 0.98 1.05 14.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 25/08/20 20/05/20 26/02/20 27/11/19 29/08/19 -
Price 2.25 1.60 1.28 1.22 1.22 1.30 1.29 -
P/RPS 0.13 0.09 0.08 0.08 0.09 0.10 0.09 27.63%
P/EPS 6.65 4.40 6.88 6.70 4.72 6.09 10.98 -28.30%
EY 15.04 22.70 14.53 14.93 21.21 16.41 9.11 39.47%
DY 0.00 0.00 7.81 0.00 0.00 0.00 6.20 -
P/NAPS 1.53 1.07 0.91 0.90 0.90 0.96 0.99 33.49%

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