[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 178.55%
YoY- 101.56%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,221,289 5,347,165 4,057,222 2,868,259 1,529,710 4,046,102 2,782,111 -42.21%
PBT 33,393 173,061 134,338 96,100 35,872 123,767 82,530 -45.26%
Tax -1,570 -6,547 -3,837 -2,661 -1,052 -4,405 -3,748 -43.98%
NP 31,823 166,514 130,501 93,439 34,820 119,362 78,782 -45.32%
-
NP to SH 19,623 100,447 78,526 58,002 20,823 66,489 42,202 -39.95%
-
Tax Rate 4.70% 3.78% 2.86% 2.77% 2.93% 3.56% 4.54% -
Total Cost 1,189,466 5,180,651 3,926,721 2,774,820 1,494,890 3,926,740 2,703,329 -42.12%
-
Net Worth 429,300 409,859 387,180 367,739 349,920 328,859 304,559 25.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 24,300 - - - 19,440 19,440 -
Div Payout % - 24.19% - - - 29.24% 46.06% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 429,300 409,859 387,180 367,739 349,920 328,859 304,559 25.69%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.61% 3.11% 3.22% 3.26% 2.28% 2.95% 2.83% -
ROE 4.57% 24.51% 20.28% 15.77% 5.95% 20.22% 13.86% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 753.88 3,300.72 2,504.46 1,770.53 944.27 2,497.59 1,717.35 -42.21%
EPS 12.11 62.00 48.47 35.80 12.85 41.04 26.05 -39.96%
DPS 0.00 15.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 2.65 2.53 2.39 2.27 2.16 2.03 1.88 25.69%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 753.85 3,300.57 2,504.34 1,770.45 944.22 2,497.48 1,717.27 -42.21%
EPS 12.11 62.00 48.47 35.80 12.85 41.04 26.05 -39.96%
DPS 0.00 15.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 2.6499 2.5299 2.3899 2.2699 2.1599 2.0299 1.8799 25.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.10 3.10 3.39 2.93 2.70 2.84 2.93 -
P/RPS 0.41 0.09 0.14 0.17 0.29 0.11 0.17 79.74%
P/EPS 25.59 5.00 6.99 8.18 21.01 6.92 11.25 72.87%
EY 3.91 20.00 14.30 12.22 4.76 14.45 8.89 -42.13%
DY 0.00 4.84 0.00 0.00 0.00 4.23 4.10 -
P/NAPS 1.17 1.23 1.42 1.29 1.25 1.40 1.56 -17.43%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 23/08/23 29/05/23 17/02/23 21/11/22 23/08/22 25/05/22 -
Price 3.05 3.43 3.35 3.01 2.94 2.84 2.95 -
P/RPS 0.40 0.10 0.13 0.17 0.31 0.11 0.17 76.81%
P/EPS 25.18 5.53 6.91 8.41 22.87 6.92 11.32 70.31%
EY 3.97 18.08 14.47 11.89 4.37 14.45 8.83 -41.28%
DY 0.00 4.37 0.00 0.00 0.00 4.23 4.07 -
P/NAPS 1.15 1.36 1.40 1.33 1.36 1.40 1.57 -18.72%

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