[CIHLDG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 5.59%
YoY- 39.34%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,402,685 722,391 2,572,493 1,827,806 1,105,277 531,842 2,272,914 -27.40%
PBT 45,622 20,533 53,074 37,406 34,523 13,533 33,292 23.25%
Tax -1,334 1,571 -7,754 -4,280 -3,243 -1,512 -6,220 -64.00%
NP 44,288 22,104 45,320 33,126 31,280 12,021 27,072 38.63%
-
NP to SH 27,407 14,712 30,123 22,130 20,958 8,641 19,035 27.36%
-
Tax Rate 2.92% -7.65% 14.61% 11.44% 9.39% 11.17% 18.68% -
Total Cost 1,358,397 700,287 2,527,173 1,794,680 1,073,997 519,821 2,245,842 -28.37%
-
Net Worth 238,140 243,000 228,419 220,320 218,700 218,700 210,599 8.49%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 16,200 - - - 12,960 -
Div Payout % - - 53.78% - - - 68.09% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 238,140 243,000 228,419 220,320 218,700 218,700 210,599 8.49%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.16% 3.06% 1.76% 1.81% 2.83% 2.26% 1.19% -
ROE 11.51% 6.05% 13.19% 10.04% 9.58% 3.95% 9.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 865.85 445.92 1,587.96 1,128.28 682.27 328.30 1,403.03 -27.40%
EPS 16.92 9.08 18.59 13.66 12.94 5.33 11.75 27.37%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.47 1.50 1.41 1.36 1.35 1.35 1.30 8.49%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 865.81 445.90 1,587.88 1,128.22 682.24 328.28 1,402.97 -27.40%
EPS 16.92 9.08 18.59 13.66 12.94 5.33 11.75 27.37%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.4699 1.4999 1.4099 1.3599 1.3499 1.3499 1.2999 8.49%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.90 1.59 1.20 1.00 1.28 1.32 1.37 -
P/RPS 0.22 0.36 0.08 0.09 0.19 0.40 0.10 68.75%
P/EPS 11.23 17.51 6.45 7.32 9.89 24.75 11.66 -2.46%
EY 8.90 5.71 15.50 13.66 10.11 4.04 8.58 2.45%
DY 0.00 0.00 8.33 0.00 0.00 0.00 5.84 -
P/NAPS 1.29 1.06 0.85 0.74 0.95 0.98 1.05 14.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 25/08/20 20/05/20 26/02/20 27/11/19 29/08/19 -
Price 2.25 1.60 1.28 1.22 1.22 1.30 1.29 -
P/RPS 0.26 0.36 0.08 0.11 0.18 0.40 0.09 102.18%
P/EPS 13.30 17.62 6.88 8.93 9.43 24.37 10.98 13.56%
EY 7.52 5.68 14.53 11.20 10.60 4.10 9.11 -11.95%
DY 0.00 0.00 7.81 0.00 0.00 0.00 6.20 -
P/NAPS 1.53 1.07 0.91 0.90 0.90 0.96 0.99 33.49%

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