[CIHLDG] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -43.04%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,264,727 758,983 958,780 1,064,348 900,147 841,717 680,295 51.36%
PBT 41,973 22,997 30,394 29,138 40,827 34,630 25,087 41.06%
Tax -658 -993 -957 -1,798 -1,949 -1,704 -2,905 -62.94%
NP 41,315 22,004 29,437 27,340 38,878 32,926 22,182 51.55%
-
NP to SH 25,020 13,378 16,219 12,605 22,129 20,434 12,692 57.41%
-
Tax Rate 1.57% 4.32% 3.15% 6.17% 4.77% 4.92% 11.58% -
Total Cost 1,223,412 736,979 929,343 1,037,008 861,269 808,791 658,113 51.35%
-
Net Worth 328,859 304,559 289,979 293,219 281,880 259,200 238,140 24.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 19,440 - 19,440 - 19,440 - - -
Div Payout % 77.70% - 119.86% - 87.85% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 328,859 304,559 289,979 293,219 281,880 259,200 238,140 24.08%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.27% 2.90% 3.07% 2.57% 4.32% 3.91% 3.26% -
ROE 7.61% 4.39% 5.59% 4.30% 7.85% 7.88% 5.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 780.70 468.51 591.84 657.00 555.65 519.58 419.94 51.36%
EPS 15.44 8.26 10.01 7.78 13.66 12.61 7.83 57.44%
DPS 12.00 0.00 12.00 0.00 12.00 0.00 0.00 -
NAPS 2.03 1.88 1.79 1.81 1.74 1.60 1.47 24.08%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 780.66 468.49 591.81 656.97 555.62 519.55 419.92 51.36%
EPS 15.44 8.26 10.01 7.78 13.66 12.61 7.83 57.44%
DPS 12.00 0.00 12.00 0.00 12.00 0.00 0.00 -
NAPS 2.0299 1.8799 1.7899 1.8099 1.7399 1.5999 1.4699 24.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.84 2.93 2.85 3.84 3.23 2.15 1.90 -
P/RPS 0.36 0.63 0.48 0.58 0.58 0.41 0.45 -13.85%
P/EPS 18.39 35.48 28.47 49.35 23.65 17.05 24.25 -16.88%
EY 5.44 2.82 3.51 2.03 4.23 5.87 4.12 20.41%
DY 4.23 0.00 4.21 0.00 3.72 0.00 0.00 -
P/NAPS 1.40 1.56 1.59 2.12 1.86 1.34 1.29 5.62%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 16/02/22 30/11/21 27/08/21 25/05/21 24/02/21 -
Price 2.84 2.95 3.35 3.14 4.18 2.47 2.25 -
P/RPS 0.36 0.63 0.57 0.48 0.75 0.48 0.54 -23.74%
P/EPS 18.39 35.72 33.46 40.36 30.60 19.58 28.72 -25.77%
EY 5.44 2.80 2.99 2.48 3.27 5.11 3.48 34.80%
DY 4.23 0.00 3.58 0.00 2.87 0.00 0.00 -
P/NAPS 1.40 1.57 1.87 1.73 2.40 1.54 1.53 -5.76%

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