[CIHLDG] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 114.08%
YoY- 174.75%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 571,827 399,278 332,206 270,778 169,847 92,257 39,634 491.68%
PBT 34,826 17,151 7,756 3,059 -360 -1,376 -1,582 -
Tax -8,777 -4,058 -2,826 -2,510 -1,295 -909 -415 663.35%
NP 26,049 13,093 4,930 549 -1,655 -2,285 -1,997 -
-
NP to SH 21,472 12,250 4,654 272 -1,932 -2,562 -1,993 -
-
Tax Rate 25.20% 23.66% 36.44% 82.05% - - - -
Total Cost 545,778 386,185 327,276 270,229 171,502 94,542 41,631 455.11%
-
Net Worth 157,140 147,420 140,940 137,700 136,079 120,770 113,642 24.09%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 157,140 147,420 140,940 137,700 136,079 120,770 113,642 24.09%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 142,000 9.17%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.56% 3.28% 1.48% 0.20% -0.97% -2.48% -5.04% -
ROE 13.66% 8.31% 3.30% 0.20% -1.42% -2.12% -1.75% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 352.98 246.47 205.07 167.15 104.84 63.40 27.90 442.11%
EPS 13.25 7.56 2.87 0.17 -1.19 -1.76 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.91 0.87 0.85 0.84 0.83 0.80 13.69%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 352.96 246.46 205.06 167.14 104.84 56.95 24.46 491.75%
EPS 13.25 7.56 2.87 0.17 -1.19 -1.58 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.91 0.87 0.85 0.84 0.7455 0.7015 24.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.75 2.44 2.29 0.98 1.04 1.08 1.17 -
P/RPS 0.50 0.99 1.12 0.59 0.99 1.70 4.19 -75.73%
P/EPS 13.20 32.27 79.71 583.68 -87.20 -61.34 -83.39 -
EY 7.57 3.10 1.25 0.17 -1.15 -1.63 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.68 2.63 1.15 1.24 1.30 1.46 14.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 07/05/14 -
Price 2.73 1.80 2.35 1.02 1.00 1.00 1.15 -
P/RPS 0.77 0.73 1.15 0.61 0.95 1.58 4.12 -67.27%
P/EPS 20.60 23.80 81.80 607.50 -83.85 -56.79 -81.97 -
EY 4.86 4.20 1.22 0.16 -1.19 -1.76 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.98 2.70 1.20 1.19 1.20 1.44 56.09%

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