[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 38.07%
YoY- 325.22%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 939,005 360,220 1,305,383 940,698 634,964 260,092 399,278 76.38%
PBT 23,071 8,077 52,319 41,997 29,278 19,018 17,151 21.74%
Tax -6,775 -876 -13,971 -11,644 -7,893 -5,216 -4,058 40.51%
NP 16,296 7,201 38,348 30,353 21,385 13,802 13,093 15.63%
-
NP to SH 12,477 5,057 26,610 22,758 16,483 10,068 12,250 1.22%
-
Tax Rate 29.37% 10.85% 26.70% 27.73% 26.96% 27.43% 23.66% -
Total Cost 922,709 353,019 1,267,035 910,345 613,579 246,290 386,185 78.25%
-
Net Worth 178,200 178,200 173,340 170,099 163,619 157,140 147,420 13.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 8,100 - - - - -
Div Payout % - - 30.44% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 178,200 178,200 173,340 170,099 163,619 157,140 147,420 13.40%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.74% 2.00% 2.94% 3.23% 3.37% 5.31% 3.28% -
ROE 7.00% 2.84% 15.35% 13.38% 10.07% 6.41% 8.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 579.63 222.36 805.79 580.68 391.95 160.55 246.47 76.38%
EPS 7.70 3.12 16.43 14.05 10.17 6.21 7.56 1.22%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.07 1.05 1.01 0.97 0.91 13.40%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 579.61 222.35 805.75 580.65 391.93 160.54 246.46 76.38%
EPS 7.70 3.12 16.43 14.05 10.17 6.21 7.56 1.22%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.0999 1.0999 1.07 1.05 1.01 0.97 0.91 13.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.52 2.66 2.55 2.78 2.55 1.75 2.44 -
P/RPS 0.43 1.20 0.32 0.48 0.65 1.09 0.99 -42.50%
P/EPS 32.72 85.21 15.52 19.79 25.06 28.16 32.27 0.92%
EY 3.06 1.17 6.44 5.05 3.99 3.55 3.10 -0.85%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.42 2.38 2.65 2.52 1.80 2.68 -9.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 -
Price 2.53 2.56 2.73 2.64 2.89 2.73 1.80 -
P/RPS 0.44 1.15 0.34 0.45 0.74 1.70 0.73 -28.53%
P/EPS 32.85 82.01 16.62 18.79 28.40 43.93 23.80 23.84%
EY 3.04 1.22 6.02 5.32 3.52 2.28 4.20 -19.30%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.33 2.55 2.51 2.86 2.81 1.98 10.45%

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