[CIHLDG] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 174.14%
YoY- 58.09%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 744,687 722,529 573,435 531,842 432,812 599,547 620,457 12.95%
PBT 15,668 2,882 20,989 13,533 6,551 10,638 6,781 74.86%
Tax -3,474 -1,037 -1,731 -1,512 -1,669 -1,825 -1,045 122.90%
NP 12,194 1,845 19,258 12,021 4,882 8,813 5,736 65.40%
-
NP to SH 7,993 1,172 12,316 8,641 3,152 6,780 3,634 69.20%
-
Tax Rate 22.17% 35.98% 8.25% 11.17% 25.48% 17.16% 15.41% -
Total Cost 732,493 720,684 554,177 519,821 427,930 590,734 614,721 12.40%
-
Net Worth 228,419 220,320 218,700 218,700 210,599 210,599 204,119 7.79%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,200 - - - 12,960 - - -
Div Payout % 202.68% - - - 411.17% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 228,419 220,320 218,700 218,700 210,599 210,599 204,119 7.79%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.64% 0.26% 3.36% 2.26% 1.13% 1.47% 0.92% -
ROE 3.50% 0.53% 5.63% 3.95% 1.50% 3.22% 1.78% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 459.68 446.01 353.97 328.30 267.17 370.09 383.00 12.94%
EPS 4.93 0.72 7.60 5.33 1.95 4.19 2.24 69.28%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.41 1.36 1.35 1.35 1.30 1.30 1.26 7.79%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 459.66 445.98 353.96 328.28 267.16 370.07 382.98 12.95%
EPS 4.93 0.72 7.60 5.33 1.95 4.18 2.24 69.28%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.4099 1.3599 1.3499 1.3499 1.2999 1.2999 1.2599 7.79%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.20 1.00 1.28 1.32 1.37 1.41 1.64 -
P/RPS 0.26 0.22 0.36 0.40 0.51 0.38 0.43 -28.51%
P/EPS 24.32 138.23 16.84 24.75 70.41 33.69 73.11 -52.02%
EY 4.11 0.72 5.94 4.04 1.42 2.97 1.37 108.14%
DY 8.33 0.00 0.00 0.00 5.84 0.00 0.00 -
P/NAPS 0.85 0.74 0.95 0.98 1.05 1.08 1.30 -24.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 20/05/20 26/02/20 27/11/19 29/08/19 29/05/19 27/02/19 -
Price 1.28 1.22 1.22 1.30 1.29 1.23 1.61 -
P/RPS 0.28 0.27 0.34 0.40 0.48 0.33 0.42 -23.70%
P/EPS 25.94 168.63 16.05 24.37 66.30 29.39 71.77 -49.29%
EY 3.85 0.59 6.23 4.10 1.51 3.40 1.39 97.34%
DY 7.81 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.91 0.90 0.90 0.96 0.99 0.95 1.28 -20.36%

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