[CIHLDG] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 7.44%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 649,278 738,485 654,035 582,353 578,784 360,220 364,685 46.74%
PBT 11,992 18,770 12,321 15,454 14,994 8,077 10,322 10.48%
Tax 4,461 -3,114 -2,749 -2,749 -5,899 -876 -2,327 -
NP 16,453 15,656 9,572 12,705 9,095 7,201 7,995 61.57%
-
NP to SH 11,135 10,995 6,570 8,018 7,463 5,057 3,852 102.53%
-
Tax Rate -37.20% 16.59% 22.31% 17.79% 39.34% 10.85% 22.54% -
Total Cost 632,825 722,829 644,463 569,648 569,689 353,019 356,690 46.40%
-
Net Worth 202,500 204,119 192,780 186,299 178,200 178,200 173,340 10.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 12,960 - - - 8,100 -
Div Payout % - - 197.26% - - - 210.28% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 202,500 204,119 192,780 186,299 178,200 178,200 173,340 10.89%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.53% 2.12% 1.46% 2.18% 1.57% 2.00% 2.19% -
ROE 5.50% 5.39% 3.41% 4.30% 4.19% 2.84% 2.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 400.79 455.85 403.73 359.48 357.27 222.36 225.11 46.74%
EPS 6.87 6.79 4.06 4.95 4.61 3.12 2.38 102.33%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 1.25 1.26 1.19 1.15 1.10 1.10 1.07 10.89%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 400.77 455.83 403.71 359.46 357.26 222.35 225.10 46.74%
EPS 6.87 6.79 4.06 4.95 4.61 3.12 2.38 102.33%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 1.2499 1.2599 1.1899 1.1499 1.0999 1.0999 1.07 10.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.28 2.23 2.34 2.35 2.52 2.66 2.55 -
P/RPS 0.57 0.49 0.58 0.65 0.71 1.20 1.13 -36.55%
P/EPS 33.17 32.86 57.70 47.48 54.70 85.21 107.24 -54.16%
EY 3.01 3.04 1.73 2.11 1.83 1.17 0.93 118.33%
DY 0.00 0.00 3.42 0.00 0.00 0.00 1.96 -
P/NAPS 1.82 1.77 1.97 2.04 2.29 2.42 2.38 -16.33%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 23/08/17 30/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.16 2.07 2.25 2.38 2.53 2.56 2.73 -
P/RPS 0.54 0.45 0.56 0.66 0.71 1.15 1.21 -41.51%
P/EPS 31.43 30.50 55.48 48.09 54.92 82.01 114.81 -57.73%
EY 3.18 3.28 1.80 2.08 1.82 1.22 0.87 136.72%
DY 0.00 0.00 3.56 0.00 0.00 0.00 1.83 -
P/NAPS 1.73 1.64 1.89 2.07 2.30 2.33 2.55 -22.73%

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