[CIHLDG] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -90.48%
YoY- -82.71%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 680,295 722,391 744,687 722,529 573,435 531,842 432,812 35.00%
PBT 25,087 20,533 15,668 2,882 20,989 13,533 6,551 143.77%
Tax -2,905 1,571 -3,474 -1,037 -1,731 -1,512 -1,669 44.45%
NP 22,182 22,104 12,194 1,845 19,258 12,021 4,882 173.07%
-
NP to SH 12,692 14,712 7,993 1,172 12,316 8,641 3,152 152.03%
-
Tax Rate 11.58% -7.65% 22.17% 35.98% 8.25% 11.17% 25.48% -
Total Cost 658,113 700,287 732,493 720,684 554,177 519,821 427,930 33.06%
-
Net Worth 238,140 243,000 228,419 220,320 218,700 218,700 210,599 8.49%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 16,200 - - - 12,960 -
Div Payout % - - 202.68% - - - 411.17% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 238,140 243,000 228,419 220,320 218,700 218,700 210,599 8.49%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.26% 3.06% 1.64% 0.26% 3.36% 2.26% 1.13% -
ROE 5.33% 6.05% 3.50% 0.53% 5.63% 3.95% 1.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 419.94 445.92 459.68 446.01 353.97 328.30 267.17 35.00%
EPS 7.83 9.08 4.93 0.72 7.60 5.33 1.95 151.56%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.47 1.50 1.41 1.36 1.35 1.35 1.30 8.49%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 419.92 445.90 459.66 445.98 353.96 328.28 267.16 35.00%
EPS 7.83 9.08 4.93 0.72 7.60 5.33 1.95 151.56%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.4699 1.4999 1.4099 1.3599 1.3499 1.3499 1.2999 8.49%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.90 1.59 1.20 1.00 1.28 1.32 1.37 -
P/RPS 0.45 0.36 0.26 0.22 0.36 0.40 0.51 -7.97%
P/EPS 24.25 17.51 24.32 138.23 16.84 24.75 70.41 -50.70%
EY 4.12 5.71 4.11 0.72 5.94 4.04 1.42 102.77%
DY 0.00 0.00 8.33 0.00 0.00 0.00 5.84 -
P/NAPS 1.29 1.06 0.85 0.74 0.95 0.98 1.05 14.63%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 25/08/20 20/05/20 26/02/20 27/11/19 29/08/19 -
Price 2.25 1.60 1.28 1.22 1.22 1.30 1.29 -
P/RPS 0.54 0.36 0.28 0.27 0.34 0.40 0.48 8.13%
P/EPS 28.72 17.62 25.94 168.63 16.05 24.37 66.30 -42.60%
EY 3.48 5.68 3.85 0.59 6.23 4.10 1.51 74.03%
DY 0.00 0.00 7.81 0.00 0.00 0.00 6.20 -
P/NAPS 1.53 1.07 0.91 0.90 0.90 0.96 0.99 33.49%

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