[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 101.54%
YoY- 77.6%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 620,098 2,602,701 2,006,891 1,387,763 738,485 2,175,392 1,521,358 -44.99%
PBT 9,320 45,300 37,853 30,763 18,770 50,845 38,524 -61.14%
Tax -1,682 -265 -454 1,347 -3,114 -12,272 -9,523 -68.48%
NP 7,638 45,035 37,399 32,110 15,656 38,573 29,001 -58.87%
-
NP to SH 5,466 31,108 25,726 22,159 10,995 27,062 20,495 -58.53%
-
Tax Rate 18.05% 0.58% 1.20% -4.38% 16.59% 24.14% 24.72% -
Total Cost 612,460 2,557,666 1,969,492 1,355,653 722,829 2,136,819 1,492,357 -44.74%
-
Net Worth 217,080 210,599 205,739 202,500 204,119 192,780 186,299 10.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 16,200 - - - 12,960 - -
Div Payout % - 52.08% - - - 47.89% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 217,080 210,599 205,739 202,500 204,119 192,780 186,299 10.72%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.23% 1.73% 1.86% 2.31% 2.12% 1.77% 1.91% -
ROE 2.52% 14.77% 12.50% 10.94% 5.39% 14.04% 11.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 382.78 1,606.61 1,238.82 856.64 455.85 1,342.83 939.11 -44.99%
EPS 3.37 19.20 15.88 13.68 6.79 16.70 12.65 -58.56%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.34 1.30 1.27 1.25 1.26 1.19 1.15 10.72%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 382.76 1,606.53 1,238.76 856.60 455.83 1,342.77 939.07 -44.99%
EPS 3.37 19.20 15.88 13.68 6.79 16.70 12.65 -58.56%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.3399 1.2999 1.2699 1.2499 1.2599 1.1899 1.1499 10.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.84 2.00 2.28 2.23 2.34 2.35 -
P/RPS 0.47 0.11 0.16 0.27 0.49 0.17 0.25 52.26%
P/EPS 53.35 9.58 12.59 16.67 32.86 14.01 18.58 101.88%
EY 1.87 10.44 7.94 6.00 3.04 7.14 5.38 -50.53%
DY 0.00 5.43 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.34 1.42 1.57 1.82 1.77 1.97 2.04 -24.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 28/02/18 22/11/17 23/08/17 30/05/17 -
Price 1.66 1.79 2.00 2.16 2.07 2.25 2.38 -
P/RPS 0.43 0.11 0.16 0.25 0.45 0.17 0.25 43.50%
P/EPS 49.20 9.32 12.59 15.79 30.50 13.47 18.81 89.72%
EY 2.03 10.73 7.94 6.33 3.28 7.42 5.32 -47.36%
DY 0.00 5.59 0.00 0.00 0.00 3.56 0.00 -
P/NAPS 1.24 1.38 1.57 1.73 1.64 1.89 2.07 -28.91%

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