[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -2.23%
YoY- -11.78%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,736,518 6,118,840 4,046,102 3,709,481 4,046,256 4,257,392 3,144,549 49.13%
PBT 192,200 143,488 123,767 110,040 119,066 116,552 121,077 35.96%
Tax -5,322 -4,208 -4,405 -4,997 -5,510 -7,192 -4,987 4.41%
NP 186,878 139,280 119,362 105,042 113,556 109,360 116,090 37.23%
-
NP to SH 116,004 83,292 66,489 56,269 57,554 50,420 69,966 39.95%
-
Tax Rate 2.77% 2.93% 3.56% 4.54% 4.63% 6.17% 4.12% -
Total Cost 5,549,640 5,979,560 3,926,740 3,604,438 3,932,700 4,148,032 3,028,459 49.58%
-
Net Worth 367,739 349,920 328,859 304,559 289,979 293,219 281,880 19.33%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 19,440 25,920 38,880 - 19,440 -
Div Payout % - - 29.24% 46.06% 67.55% - 27.78% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 367,739 349,920 328,859 304,559 289,979 293,219 281,880 19.33%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.26% 2.28% 2.95% 2.83% 2.81% 2.57% 3.69% -
ROE 31.55% 23.80% 20.22% 18.48% 19.85% 17.20% 24.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3,541.06 3,777.06 2,497.59 2,289.80 2,497.69 2,628.02 1,941.08 49.13%
EPS 71.60 51.40 41.04 34.73 35.52 31.12 43.19 39.94%
DPS 0.00 0.00 12.00 16.00 24.00 0.00 12.00 -
NAPS 2.27 2.16 2.03 1.88 1.79 1.81 1.74 19.33%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3,540.90 3,776.89 2,497.48 2,289.70 2,497.57 2,627.90 1,940.99 49.13%
EPS 71.60 51.41 41.04 34.73 35.53 31.12 43.19 39.94%
DPS 0.00 0.00 12.00 16.00 24.00 0.00 12.00 -
NAPS 2.2699 2.1599 2.0299 1.8799 1.7899 1.8099 1.7399 19.33%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.93 2.70 2.84 2.93 2.85 3.84 3.23 -
P/RPS 0.08 0.07 0.11 0.13 0.11 0.15 0.17 -39.41%
P/EPS 4.09 5.25 6.92 8.44 8.02 12.34 7.48 -33.05%
EY 24.44 19.04 14.45 11.85 12.47 8.11 13.37 49.33%
DY 0.00 0.00 4.23 5.46 8.42 0.00 3.72 -
P/NAPS 1.29 1.25 1.40 1.56 1.59 2.12 1.86 -21.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 23/08/22 25/05/22 16/02/22 30/11/21 27/08/21 -
Price 3.01 2.94 2.84 2.95 3.35 3.14 4.18 -
P/RPS 0.09 0.08 0.11 0.13 0.13 0.12 0.22 -44.80%
P/EPS 4.20 5.72 6.92 8.49 9.43 10.09 9.68 -42.60%
EY 23.79 17.49 14.45 11.77 10.61 9.91 10.33 74.12%
DY 0.00 0.00 4.23 5.42 7.16 0.00 2.87 -
P/NAPS 1.33 1.36 1.40 1.57 1.87 1.73 2.40 -32.46%

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