[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 16.1%
YoY- 25.52%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,240,555 620,098 2,602,701 2,006,891 1,387,763 738,485 2,175,392 -31.16%
PBT 16,105 9,320 45,300 37,853 30,763 18,770 50,845 -53.43%
Tax -2,726 -1,682 -265 -454 1,347 -3,114 -12,272 -63.22%
NP 13,379 7,638 45,035 37,399 32,110 15,656 38,573 -50.53%
-
NP to SH 9,105 5,466 31,108 25,726 22,159 10,995 27,062 -51.52%
-
Tax Rate 16.93% 18.05% 0.58% 1.20% -4.38% 16.59% 24.14% -
Total Cost 1,227,176 612,460 2,557,666 1,969,492 1,355,653 722,829 2,136,819 -30.83%
-
Net Worth 204,119 217,080 210,599 205,739 202,500 204,119 192,780 3.87%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 16,200 - - - 12,960 -
Div Payout % - - 52.08% - - - 47.89% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 204,119 217,080 210,599 205,739 202,500 204,119 192,780 3.87%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.08% 1.23% 1.73% 1.86% 2.31% 2.12% 1.77% -
ROE 4.46% 2.52% 14.77% 12.50% 10.94% 5.39% 14.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 765.77 382.78 1,606.61 1,238.82 856.64 455.85 1,342.83 -31.16%
EPS 5.62 3.37 19.20 15.88 13.68 6.79 16.70 -51.52%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.26 1.34 1.30 1.27 1.25 1.26 1.19 3.87%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 765.74 382.76 1,606.53 1,238.76 856.60 455.83 1,342.77 -31.16%
EPS 5.62 3.37 19.20 15.88 13.68 6.79 16.70 -51.52%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.2599 1.3399 1.2999 1.2699 1.2499 1.2599 1.1899 3.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.64 1.80 1.84 2.00 2.28 2.23 2.34 -
P/RPS 0.21 0.47 0.11 0.16 0.27 0.49 0.17 15.08%
P/EPS 29.18 53.35 9.58 12.59 16.67 32.86 14.01 62.87%
EY 3.43 1.87 10.44 7.94 6.00 3.04 7.14 -38.57%
DY 0.00 0.00 5.43 0.00 0.00 0.00 3.42 -
P/NAPS 1.30 1.34 1.42 1.57 1.82 1.77 1.97 -24.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 21/08/18 23/05/18 28/02/18 22/11/17 23/08/17 -
Price 1.61 1.66 1.79 2.00 2.16 2.07 2.25 -
P/RPS 0.21 0.43 0.11 0.16 0.25 0.45 0.17 15.08%
P/EPS 28.65 49.20 9.32 12.59 15.79 30.50 13.47 65.16%
EY 3.49 2.03 10.73 7.94 6.33 3.28 7.42 -39.43%
DY 0.00 0.00 5.59 0.00 0.00 0.00 3.56 -
P/NAPS 1.28 1.24 1.38 1.57 1.73 1.64 1.89 -22.82%

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