[CIHLDG] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 45.96%
YoY- 1090.07%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 364,685 334,070 346,535 260,092 130,583 71,021 110,131 122.32%
PBT 10,322 12,718 10,259 19,018 9,668 2,592 3,548 103.92%
Tax -2,327 -3,751 -2,676 -5,216 -1,926 -356 -1,279 49.08%
NP 7,995 8,967 7,583 13,802 7,742 2,236 2,269 131.73%
-
NP to SH 3,852 6,275 6,415 10,068 6,898 2,237 2,269 42.35%
-
Tax Rate 22.54% 29.49% 26.08% 27.43% 19.92% 13.73% 36.05% -
Total Cost 356,690 325,103 338,952 246,290 122,841 68,785 107,862 122.12%
-
Net Worth 173,340 170,099 163,619 157,140 147,420 140,940 137,700 16.60%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,100 - - - - - - -
Div Payout % 210.28% - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 173,340 170,099 163,619 157,140 147,420 140,940 137,700 16.60%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.19% 2.68% 2.19% 5.31% 5.93% 3.15% 2.06% -
ROE 2.22% 3.69% 3.92% 6.41% 4.68% 1.59% 1.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 225.11 206.22 213.91 160.55 80.61 43.84 67.98 122.32%
EPS 2.38 3.87 3.96 6.21 4.26 1.38 1.40 42.48%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.01 0.97 0.91 0.87 0.85 16.60%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 225.10 206.21 213.90 160.54 80.60 43.84 67.98 122.32%
EPS 2.38 3.87 3.96 6.21 4.26 1.38 1.40 42.48%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.01 0.97 0.91 0.87 0.85 16.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.55 2.78 2.55 1.75 2.44 2.29 0.98 -
P/RPS 1.13 1.35 1.19 1.09 3.03 5.22 1.44 -14.93%
P/EPS 107.24 71.77 64.40 28.16 57.30 165.84 69.97 32.96%
EY 0.93 1.39 1.55 3.55 1.75 0.60 1.43 -24.95%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.65 2.52 1.80 2.68 2.63 1.15 62.47%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 06/05/15 11/02/15 -
Price 2.73 2.64 2.89 2.73 1.80 2.35 1.02 -
P/RPS 1.21 1.28 1.35 1.70 2.23 5.36 1.50 -13.35%
P/EPS 114.81 68.16 72.98 43.93 42.27 170.18 72.83 35.48%
EY 0.87 1.47 1.37 2.28 2.37 0.59 1.37 -26.13%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.51 2.86 2.81 1.98 2.70 1.20 65.36%

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