[CIHLDG] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1.27%
YoY- 49.2%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 620,098 595,810 619,129 649,278 738,485 654,035 582,353 4.27%
PBT 9,320 7,526 7,090 11,992 18,770 12,321 15,454 -28.59%
Tax -1,682 189 -1,801 4,461 -3,114 -2,749 -2,749 -27.90%
NP 7,638 7,715 5,289 16,453 15,656 9,572 12,705 -28.74%
-
NP to SH 5,466 5,461 3,568 11,135 10,995 6,570 8,018 -22.52%
-
Tax Rate 18.05% -2.51% 25.40% -37.20% 16.59% 22.31% 17.79% -
Total Cost 612,460 588,095 613,840 632,825 722,829 644,463 569,648 4.94%
-
Net Worth 217,080 210,599 205,739 202,500 204,119 192,780 186,299 10.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 16,200 - - - 12,960 - -
Div Payout % - 296.65% - - - 197.26% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 217,080 210,599 205,739 202,500 204,119 192,780 186,299 10.72%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.23% 1.29% 0.85% 2.53% 2.12% 1.46% 2.18% -
ROE 2.52% 2.59% 1.73% 5.50% 5.39% 3.41% 4.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 382.78 367.78 382.18 400.79 455.85 403.73 359.48 4.27%
EPS 3.37 3.37 2.20 6.87 6.79 4.06 4.95 -22.59%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.34 1.30 1.27 1.25 1.26 1.19 1.15 10.72%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 382.76 367.77 382.16 400.77 455.83 403.71 359.46 4.27%
EPS 3.37 3.37 2.20 6.87 6.79 4.06 4.95 -22.59%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.3399 1.2999 1.2699 1.2499 1.2599 1.1899 1.1499 10.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.84 2.00 2.28 2.23 2.34 2.35 -
P/RPS 0.47 0.50 0.52 0.57 0.49 0.58 0.65 -19.42%
P/EPS 53.35 54.58 90.81 33.17 32.86 57.70 47.48 8.07%
EY 1.87 1.83 1.10 3.01 3.04 1.73 2.11 -7.72%
DY 0.00 5.43 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.34 1.42 1.57 1.82 1.77 1.97 2.04 -24.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 28/02/18 22/11/17 23/08/17 30/05/17 -
Price 1.66 1.79 2.00 2.16 2.07 2.25 2.38 -
P/RPS 0.43 0.49 0.52 0.54 0.45 0.56 0.66 -24.82%
P/EPS 49.20 53.10 90.81 31.43 30.50 55.48 48.09 1.53%
EY 2.03 1.88 1.10 3.18 3.28 1.80 2.08 -1.60%
DY 0.00 5.59 0.00 0.00 0.00 3.56 0.00 -
P/NAPS 1.24 1.38 1.57 1.73 1.64 1.89 2.07 -28.91%

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