[CIHLDG] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -16.77%
YoY- 65.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,289,943 1,188,962 1,338,549 1,529,710 1,264,727 758,983 958,780 21.93%
PBT 38,723 38,238 60,227 35,872 41,973 22,997 30,394 17.57%
Tax -2,710 -1,176 -1,609 -1,052 -658 -993 -957 100.53%
NP 36,013 37,062 58,618 34,820 41,315 22,004 29,437 14.42%
-
NP to SH 21,921 20,524 37,178 20,823 25,020 13,378 16,219 22.31%
-
Tax Rate 7.00% 3.08% 2.67% 2.93% 1.57% 4.32% 3.15% -
Total Cost 1,253,930 1,151,900 1,279,931 1,494,890 1,223,412 736,979 929,343 22.17%
-
Net Worth 409,859 387,180 367,739 349,920 328,859 304,559 289,979 26.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 24,300 - - - 19,440 - 19,440 16.08%
Div Payout % 110.85% - - - 77.70% - 119.86% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 409,859 387,180 367,739 349,920 328,859 304,559 289,979 26.02%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.79% 3.12% 4.38% 2.28% 3.27% 2.90% 3.07% -
ROE 5.35% 5.30% 10.11% 5.95% 7.61% 4.39% 5.59% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 796.26 733.93 826.26 944.27 780.70 468.51 591.84 21.93%
EPS 13.53 12.67 22.95 12.85 15.44 8.26 10.01 22.31%
DPS 15.00 0.00 0.00 0.00 12.00 0.00 12.00 16.08%
NAPS 2.53 2.39 2.27 2.16 2.03 1.88 1.79 26.02%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 796.22 733.89 826.23 944.22 780.66 468.49 591.81 21.93%
EPS 13.53 12.67 22.95 12.85 15.44 8.26 10.01 22.31%
DPS 15.00 0.00 0.00 0.00 12.00 0.00 12.00 16.08%
NAPS 2.5299 2.3899 2.2699 2.1599 2.0299 1.8799 1.7899 26.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.10 3.39 2.93 2.70 2.84 2.93 2.85 -
P/RPS 0.39 0.46 0.35 0.29 0.36 0.63 0.48 -12.96%
P/EPS 22.91 26.76 12.77 21.01 18.39 35.48 28.47 -13.51%
EY 4.36 3.74 7.83 4.76 5.44 2.82 3.51 15.60%
DY 4.84 0.00 0.00 0.00 4.23 0.00 4.21 9.77%
P/NAPS 1.23 1.42 1.29 1.25 1.40 1.56 1.59 -15.76%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 29/05/23 17/02/23 21/11/22 23/08/22 25/05/22 16/02/22 -
Price 3.43 3.35 3.01 2.94 2.84 2.95 3.35 -
P/RPS 0.43 0.46 0.36 0.31 0.36 0.63 0.57 -17.17%
P/EPS 25.35 26.44 13.12 22.87 18.39 35.72 33.46 -16.93%
EY 3.95 3.78 7.62 4.37 5.44 2.80 2.99 20.45%
DY 4.37 0.00 0.00 0.00 4.23 0.00 3.58 14.25%
P/NAPS 1.36 1.40 1.33 1.36 1.40 1.57 1.87 -19.17%

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