[CIHLDG] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 47.58%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 738,485 654,035 582,353 578,784 360,220 364,685 334,070 69.61%
PBT 18,770 12,321 15,454 14,994 8,077 10,322 12,718 29.59%
Tax -3,114 -2,749 -2,749 -5,899 -876 -2,327 -3,751 -11.65%
NP 15,656 9,572 12,705 9,095 7,201 7,995 8,967 44.94%
-
NP to SH 10,995 6,570 8,018 7,463 5,057 3,852 6,275 45.29%
-
Tax Rate 16.59% 22.31% 17.79% 39.34% 10.85% 22.54% 29.49% -
Total Cost 722,829 644,463 569,648 569,689 353,019 356,690 325,103 70.26%
-
Net Worth 204,119 192,780 186,299 178,200 178,200 173,340 170,099 12.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 12,960 - - - 8,100 - -
Div Payout % - 197.26% - - - 210.28% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 204,119 192,780 186,299 178,200 178,200 173,340 170,099 12.91%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.12% 1.46% 2.18% 1.57% 2.00% 2.19% 2.68% -
ROE 5.39% 3.41% 4.30% 4.19% 2.84% 2.22% 3.69% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 455.85 403.73 359.48 357.27 222.36 225.11 206.22 69.60%
EPS 6.79 4.06 4.95 4.61 3.12 2.38 3.87 45.41%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.26 1.19 1.15 1.10 1.10 1.07 1.05 12.91%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 455.83 403.71 359.46 357.26 222.35 225.10 206.21 69.61%
EPS 6.79 4.06 4.95 4.61 3.12 2.38 3.87 45.41%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.2599 1.1899 1.1499 1.0999 1.0999 1.07 1.05 12.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.23 2.34 2.35 2.52 2.66 2.55 2.78 -
P/RPS 0.49 0.58 0.65 0.71 1.20 1.13 1.35 -49.08%
P/EPS 32.86 57.70 47.48 54.70 85.21 107.24 71.77 -40.56%
EY 3.04 1.73 2.11 1.83 1.17 0.93 1.39 68.40%
DY 0.00 3.42 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.77 1.97 2.04 2.29 2.42 2.38 2.65 -23.57%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 30/05/17 22/02/17 23/11/16 24/08/16 25/05/16 -
Price 2.07 2.25 2.38 2.53 2.56 2.73 2.64 -
P/RPS 0.45 0.56 0.66 0.71 1.15 1.21 1.28 -50.15%
P/EPS 30.50 55.48 48.09 54.92 82.01 114.81 68.16 -41.46%
EY 3.28 1.80 2.08 1.82 1.22 0.87 1.47 70.67%
DY 0.00 3.56 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 1.64 1.89 2.07 2.30 2.33 2.55 2.51 -24.68%

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