[CIHLDG] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 19.31%
YoY- 9318.38%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,405,510 1,305,382 1,071,280 808,231 571,827 399,278 332,206 160.90%
PBT 41,376 52,317 51,663 41,537 34,826 17,151 7,756 204.37%
Tax -9,630 -13,970 -13,569 -10,174 -8,777 -4,058 -2,826 125.94%
NP 31,746 38,347 38,094 31,363 26,049 13,093 4,930 244.94%
-
NP to SH 21,599 26,610 29,656 25,618 21,472 12,250 4,654 177.45%
-
Tax Rate 23.27% 26.70% 26.26% 24.49% 25.20% 23.66% 36.44% -
Total Cost 1,373,764 1,267,035 1,033,186 776,868 545,778 386,185 327,276 159.53%
-
Net Worth 178,200 173,340 170,099 163,619 157,140 147,420 140,940 16.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,100 8,100 - - - - - -
Div Payout % 37.50% 30.44% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 178,200 173,340 170,099 163,619 157,140 147,420 140,940 16.87%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.26% 2.94% 3.56% 3.88% 4.56% 3.28% 1.48% -
ROE 12.12% 15.35% 17.43% 15.66% 13.66% 8.31% 3.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 867.60 805.79 661.28 498.91 352.98 246.47 205.07 160.89%
EPS 13.33 16.43 18.31 15.81 13.25 7.56 2.87 177.59%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.05 1.01 0.97 0.91 0.87 16.87%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 867.56 805.75 661.25 498.88 352.96 246.46 205.06 160.89%
EPS 13.33 16.43 18.31 15.81 13.25 7.56 2.87 177.59%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0999 1.07 1.05 1.01 0.97 0.91 0.87 16.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.66 2.55 2.78 2.55 1.75 2.44 2.29 -
P/RPS 0.31 0.32 0.42 0.51 0.50 0.99 1.12 -57.42%
P/EPS 19.95 15.52 15.19 16.13 13.20 32.27 79.71 -60.18%
EY 5.01 6.44 6.58 6.20 7.57 3.10 1.25 151.68%
DY 1.88 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.38 2.65 2.52 1.80 2.68 2.63 -5.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 25/05/16 18/02/16 23/11/15 26/08/15 06/05/15 -
Price 2.56 2.73 2.64 2.89 2.73 1.80 2.35 -
P/RPS 0.30 0.34 0.40 0.58 0.77 0.73 1.15 -59.07%
P/EPS 19.20 16.62 14.42 18.28 20.60 23.80 81.80 -61.84%
EY 5.21 6.02 6.93 5.47 4.86 4.20 1.22 162.52%
DY 1.95 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.55 2.51 2.86 2.81 1.98 2.70 -9.33%

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