[CIHLDG] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 28.67%
YoY- 27.79%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,529,710 1,264,727 758,983 958,780 1,064,348 900,147 841,717 48.86%
PBT 35,872 41,973 22,997 30,394 29,138 40,827 34,630 2.37%
Tax -1,052 -658 -993 -957 -1,798 -1,949 -1,704 -27.47%
NP 34,820 41,315 22,004 29,437 27,340 38,878 32,926 3.79%
-
NP to SH 20,823 25,020 13,378 16,219 12,605 22,129 20,434 1.26%
-
Tax Rate 2.93% 1.57% 4.32% 3.15% 6.17% 4.77% 4.92% -
Total Cost 1,494,890 1,223,412 736,979 929,343 1,037,008 861,269 808,791 50.55%
-
Net Worth 349,920 328,859 304,559 289,979 293,219 281,880 259,200 22.12%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 19,440 - 19,440 - 19,440 - -
Div Payout % - 77.70% - 119.86% - 87.85% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 349,920 328,859 304,559 289,979 293,219 281,880 259,200 22.12%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.28% 3.27% 2.90% 3.07% 2.57% 4.32% 3.91% -
ROE 5.95% 7.61% 4.39% 5.59% 4.30% 7.85% 7.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 944.27 780.70 468.51 591.84 657.00 555.65 519.58 48.86%
EPS 12.85 15.44 8.26 10.01 7.78 13.66 12.61 1.26%
DPS 0.00 12.00 0.00 12.00 0.00 12.00 0.00 -
NAPS 2.16 2.03 1.88 1.79 1.81 1.74 1.60 22.12%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 944.22 780.66 468.49 591.81 656.97 555.62 519.55 48.86%
EPS 12.85 15.44 8.26 10.01 7.78 13.66 12.61 1.26%
DPS 0.00 12.00 0.00 12.00 0.00 12.00 0.00 -
NAPS 2.1599 2.0299 1.8799 1.7899 1.8099 1.7399 1.5999 22.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.70 2.84 2.93 2.85 3.84 3.23 2.15 -
P/RPS 0.29 0.36 0.63 0.48 0.58 0.58 0.41 -20.59%
P/EPS 21.01 18.39 35.48 28.47 49.35 23.65 17.05 14.92%
EY 4.76 5.44 2.82 3.51 2.03 4.23 5.87 -13.03%
DY 0.00 4.23 0.00 4.21 0.00 3.72 0.00 -
P/NAPS 1.25 1.40 1.56 1.59 2.12 1.86 1.34 -4.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 23/08/22 25/05/22 16/02/22 30/11/21 27/08/21 25/05/21 -
Price 2.94 2.84 2.95 3.35 3.14 4.18 2.47 -
P/RPS 0.31 0.36 0.63 0.57 0.48 0.75 0.48 -25.26%
P/EPS 22.87 18.39 35.72 33.46 40.36 30.60 19.58 10.89%
EY 4.37 5.44 2.80 2.99 2.48 3.27 5.11 -9.89%
DY 0.00 4.23 0.00 3.58 0.00 2.87 0.00 -
P/NAPS 1.36 1.40 1.57 1.87 1.73 2.40 1.54 -7.94%

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