[CIHLDG] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 86.57%
YoY- 90.02%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 573,435 531,842 432,812 599,547 620,457 620,098 595,810 -2.51%
PBT 20,989 13,533 6,551 10,638 6,781 9,320 7,526 97.76%
Tax -1,731 -1,512 -1,669 -1,825 -1,045 -1,682 189 -
NP 19,258 12,021 4,882 8,813 5,736 7,638 7,715 83.70%
-
NP to SH 12,316 8,641 3,152 6,780 3,634 5,466 5,461 71.72%
-
Tax Rate 8.25% 11.17% 25.48% 17.16% 15.41% 18.05% -2.51% -
Total Cost 554,177 519,821 427,930 590,734 614,721 612,460 588,095 -3.87%
-
Net Worth 218,700 218,700 210,599 210,599 204,119 217,080 210,599 2.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 12,960 - - - 16,200 -
Div Payout % - - 411.17% - - - 296.65% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 218,700 218,700 210,599 210,599 204,119 217,080 210,599 2.54%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.36% 2.26% 1.13% 1.47% 0.92% 1.23% 1.29% -
ROE 5.63% 3.95% 1.50% 3.22% 1.78% 2.52% 2.59% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 353.97 328.30 267.17 370.09 383.00 382.78 367.78 -2.51%
EPS 7.60 5.33 1.95 4.19 2.24 3.37 3.37 71.71%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 1.35 1.35 1.30 1.30 1.26 1.34 1.30 2.54%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 353.96 328.28 267.16 370.07 382.98 382.76 367.77 -2.51%
EPS 7.60 5.33 1.95 4.18 2.24 3.37 3.37 71.71%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 1.3499 1.3499 1.2999 1.2999 1.2599 1.3399 1.2999 2.54%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.28 1.32 1.37 1.41 1.64 1.80 1.84 -
P/RPS 0.36 0.40 0.51 0.38 0.43 0.47 0.50 -19.61%
P/EPS 16.84 24.75 70.41 33.69 73.11 53.35 54.58 -54.24%
EY 5.94 4.04 1.42 2.97 1.37 1.87 1.83 118.75%
DY 0.00 0.00 5.84 0.00 0.00 0.00 5.43 -
P/NAPS 0.95 0.98 1.05 1.08 1.30 1.34 1.42 -23.45%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 29/08/19 29/05/19 27/02/19 28/11/18 21/08/18 -
Price 1.22 1.30 1.29 1.23 1.61 1.66 1.79 -
P/RPS 0.34 0.40 0.48 0.33 0.42 0.43 0.49 -21.57%
P/EPS 16.05 24.37 66.30 29.39 71.77 49.20 53.10 -54.86%
EY 6.23 4.10 1.51 3.40 1.39 2.03 1.88 121.78%
DY 0.00 0.00 6.20 0.00 0.00 0.00 5.59 -
P/NAPS 0.90 0.96 0.99 0.95 1.28 1.24 1.38 -24.73%

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