[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 86.29%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,064,348 3,144,549 2,244,402 1,402,685 722,391 2,572,493 1,827,806 -30.24%
PBT 29,138 121,077 80,250 45,622 20,533 53,074 37,406 -15.32%
Tax -1,798 -4,987 -3,038 -1,334 1,571 -7,754 -4,280 -43.87%
NP 27,340 116,090 77,212 44,288 22,104 45,320 33,126 -12.00%
-
NP to SH 12,605 69,966 47,837 27,407 14,712 30,123 22,130 -31.26%
-
Tax Rate 6.17% 4.12% 3.79% 2.92% -7.65% 14.61% 11.44% -
Total Cost 1,037,008 3,028,459 2,167,190 1,358,397 700,287 2,527,173 1,794,680 -30.60%
-
Net Worth 293,219 281,880 259,200 238,140 243,000 228,419 220,320 20.97%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 19,440 - - - 16,200 - -
Div Payout % - 27.78% - - - 53.78% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 293,219 281,880 259,200 238,140 243,000 228,419 220,320 20.97%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.57% 3.69% 3.44% 3.16% 3.06% 1.76% 1.81% -
ROE 4.30% 24.82% 18.46% 11.51% 6.05% 13.19% 10.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 657.00 1,941.08 1,385.43 865.85 445.92 1,587.96 1,128.28 -30.24%
EPS 7.78 43.19 29.53 16.92 9.08 18.59 13.66 -31.26%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.81 1.74 1.60 1.47 1.50 1.41 1.36 20.97%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 656.97 1,940.99 1,385.37 865.81 445.90 1,587.88 1,128.22 -30.24%
EPS 7.78 43.19 29.53 16.92 9.08 18.59 13.66 -31.26%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.8099 1.7399 1.5999 1.4699 1.4999 1.4099 1.3599 20.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.84 3.23 2.15 1.90 1.59 1.20 1.00 -
P/RPS 0.58 0.17 0.16 0.22 0.36 0.08 0.09 245.91%
P/EPS 49.35 7.48 7.28 11.23 17.51 6.45 7.32 256.46%
EY 2.03 13.37 13.73 8.90 5.71 15.50 13.66 -71.91%
DY 0.00 3.72 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 2.12 1.86 1.34 1.29 1.06 0.85 0.74 101.58%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 25/05/21 24/02/21 25/11/20 25/08/20 20/05/20 -
Price 3.14 4.18 2.47 2.25 1.60 1.28 1.22 -
P/RPS 0.48 0.22 0.18 0.26 0.36 0.08 0.11 166.79%
P/EPS 40.36 9.68 8.36 13.30 17.62 6.88 8.93 173.10%
EY 2.48 10.33 11.96 7.52 5.68 14.53 11.20 -63.36%
DY 0.00 2.87 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 1.73 2.40 1.54 1.53 1.07 0.91 0.90 54.53%

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