[CIHLDG] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -2.18%
YoY- 180.51%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 578,784 360,220 364,685 334,070 346,535 260,092 130,583 168.61%
PBT 14,994 8,077 10,322 12,718 10,259 19,018 9,668 33.80%
Tax -5,899 -876 -2,327 -3,751 -2,676 -5,216 -1,926 110.18%
NP 9,095 7,201 7,995 8,967 7,583 13,802 7,742 11.28%
-
NP to SH 7,463 5,057 3,852 6,275 6,415 10,068 6,898 5.36%
-
Tax Rate 39.34% 10.85% 22.54% 29.49% 26.08% 27.43% 19.92% -
Total Cost 569,689 353,019 356,690 325,103 338,952 246,290 122,841 176.80%
-
Net Worth 178,200 178,200 173,340 170,099 163,619 157,140 147,420 13.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 8,100 - - - - -
Div Payout % - - 210.28% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 178,200 178,200 173,340 170,099 163,619 157,140 147,420 13.40%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.57% 2.00% 2.19% 2.68% 2.19% 5.31% 5.93% -
ROE 4.19% 2.84% 2.22% 3.69% 3.92% 6.41% 4.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 357.27 222.36 225.11 206.22 213.91 160.55 80.61 168.60%
EPS 4.61 3.12 2.38 3.87 3.96 6.21 4.26 5.37%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.07 1.05 1.01 0.97 0.91 13.40%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 357.26 222.35 225.10 206.21 213.90 160.54 80.60 168.62%
EPS 4.61 3.12 2.38 3.87 3.96 6.21 4.26 5.37%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.0999 1.0999 1.07 1.05 1.01 0.97 0.91 13.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.52 2.66 2.55 2.78 2.55 1.75 2.44 -
P/RPS 0.71 1.20 1.13 1.35 1.19 1.09 3.03 -61.82%
P/EPS 54.70 85.21 107.24 71.77 64.40 28.16 57.30 -3.03%
EY 1.83 1.17 0.93 1.39 1.55 3.55 1.75 3.01%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.42 2.38 2.65 2.52 1.80 2.68 -9.91%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 -
Price 2.53 2.56 2.73 2.64 2.89 2.73 1.80 -
P/RPS 0.71 1.15 1.21 1.28 1.35 1.70 2.23 -53.21%
P/EPS 54.92 82.01 114.81 68.16 72.98 43.93 42.27 18.97%
EY 1.82 1.22 0.87 1.47 1.37 2.28 2.37 -16.07%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.33 2.55 2.51 2.86 2.81 1.98 10.45%

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