[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 71.81%
YoY- 387.28%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 634,964 260,092 399,278 268,695 197,674 87,543 92,257 260.55%
PBT 29,278 19,018 17,151 7,483 4,891 1,343 -1,376 -
Tax -7,893 -5,216 -4,058 -2,132 -1,776 -497 -909 320.79%
NP 21,385 13,802 13,093 5,351 3,115 846 -2,285 -
-
NP to SH 16,483 10,068 12,250 5,352 3,115 846 -2,562 -
-
Tax Rate 26.96% 27.43% 23.66% 28.49% 36.31% 37.01% - -
Total Cost 613,579 246,290 386,185 263,344 194,559 86,697 94,542 246.75%
-
Net Worth 163,619 157,140 147,420 140,940 137,700 136,079 120,770 22.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 163,619 157,140 147,420 140,940 137,700 136,079 120,770 22.37%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.37% 5.31% 3.28% 1.99% 1.58% 0.97% -2.48% -
ROE 10.07% 6.41% 8.31% 3.80% 2.26% 0.62% -2.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 391.95 160.55 246.47 165.86 122.02 54.04 63.40 235.72%
EPS 10.17 6.21 7.56 3.30 1.92 0.52 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.91 0.87 0.85 0.84 0.83 13.93%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 391.93 160.54 246.46 165.85 122.02 54.04 56.95 260.53%
EPS 10.17 6.21 7.56 3.30 1.92 0.52 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.91 0.87 0.85 0.84 0.7455 22.37%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.55 1.75 2.44 2.29 0.98 1.04 1.08 -
P/RPS 0.65 1.09 0.99 1.38 0.80 1.92 1.70 -47.22%
P/EPS 25.06 28.16 32.27 69.32 50.97 199.15 -61.34 -
EY 3.99 3.55 3.10 1.44 1.96 0.50 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.80 2.68 2.63 1.15 1.24 1.30 55.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 23/11/15 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 -
Price 2.89 2.73 1.80 2.35 1.02 1.00 1.00 -
P/RPS 0.74 1.70 0.73 1.42 0.84 1.85 1.58 -39.60%
P/EPS 28.40 43.93 23.80 71.13 53.05 191.49 -56.79 -
EY 3.52 2.28 4.20 1.41 1.89 0.52 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.81 1.98 2.70 1.20 1.19 1.20 78.14%

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