[CIHLDG] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 31.28%
YoY- -49.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 654,035 582,353 578,784 360,220 364,685 334,070 346,535 52.78%
PBT 12,321 15,454 14,994 8,077 10,322 12,718 10,259 12.99%
Tax -2,749 -2,749 -5,899 -876 -2,327 -3,751 -2,676 1.81%
NP 9,572 12,705 9,095 7,201 7,995 8,967 7,583 16.81%
-
NP to SH 6,570 8,018 7,463 5,057 3,852 6,275 6,415 1.60%
-
Tax Rate 22.31% 17.79% 39.34% 10.85% 22.54% 29.49% 26.08% -
Total Cost 644,463 569,648 569,689 353,019 356,690 325,103 338,952 53.53%
-
Net Worth 192,780 186,299 178,200 178,200 173,340 170,099 163,619 11.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 12,960 - - - 8,100 - - -
Div Payout % 197.26% - - - 210.28% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 192,780 186,299 178,200 178,200 173,340 170,099 163,619 11.56%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.46% 2.18% 1.57% 2.00% 2.19% 2.68% 2.19% -
ROE 3.41% 4.30% 4.19% 2.84% 2.22% 3.69% 3.92% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 403.73 359.48 357.27 222.36 225.11 206.22 213.91 52.78%
EPS 4.06 4.95 4.61 3.12 2.38 3.87 3.96 1.67%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.19 1.15 1.10 1.10 1.07 1.05 1.01 11.56%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 403.71 359.46 357.26 222.35 225.10 206.21 213.90 52.78%
EPS 4.06 4.95 4.61 3.12 2.38 3.87 3.96 1.67%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.1899 1.1499 1.0999 1.0999 1.07 1.05 1.01 11.55%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.34 2.35 2.52 2.66 2.55 2.78 2.55 -
P/RPS 0.58 0.65 0.71 1.20 1.13 1.35 1.19 -38.09%
P/EPS 57.70 47.48 54.70 85.21 107.24 71.77 64.40 -7.06%
EY 1.73 2.11 1.83 1.17 0.93 1.39 1.55 7.60%
DY 3.42 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.97 2.04 2.29 2.42 2.38 2.65 2.52 -15.15%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 30/05/17 22/02/17 23/11/16 24/08/16 25/05/16 18/02/16 -
Price 2.25 2.38 2.53 2.56 2.73 2.64 2.89 -
P/RPS 0.56 0.66 0.71 1.15 1.21 1.28 1.35 -44.40%
P/EPS 55.48 48.09 54.92 82.01 114.81 68.16 72.98 -16.71%
EY 1.80 2.08 1.82 1.22 0.87 1.47 1.37 19.97%
DY 3.56 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.89 2.07 2.30 2.33 2.55 2.51 2.86 -24.15%

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