[CIHLDG] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 1611.03%
YoY- 333.52%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 808,231 571,827 399,278 332,206 270,778 169,847 92,257 323.29%
PBT 41,537 34,826 17,151 7,756 3,059 -360 -1,376 -
Tax -10,174 -8,777 -4,058 -2,826 -2,510 -1,295 -909 398.16%
NP 31,363 26,049 13,093 4,930 549 -1,655 -2,285 -
-
NP to SH 25,618 21,472 12,250 4,654 272 -1,932 -2,562 -
-
Tax Rate 24.49% 25.20% 23.66% 36.44% 82.05% - - -
Total Cost 776,868 545,778 386,185 327,276 270,229 171,502 94,542 305.64%
-
Net Worth 163,619 157,140 147,420 140,940 137,700 136,079 120,770 22.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 163,619 157,140 147,420 140,940 137,700 136,079 120,770 22.37%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.88% 4.56% 3.28% 1.48% 0.20% -0.97% -2.48% -
ROE 15.66% 13.66% 8.31% 3.30% 0.20% -1.42% -2.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 498.91 352.98 246.47 205.07 167.15 104.84 63.40 294.14%
EPS 15.81 13.25 7.56 2.87 0.17 -1.19 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.91 0.87 0.85 0.84 0.83 13.93%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 498.88 352.96 246.46 205.06 167.14 104.84 56.95 323.27%
EPS 15.81 13.25 7.56 2.87 0.17 -1.19 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.97 0.91 0.87 0.85 0.84 0.7455 22.37%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.55 1.75 2.44 2.29 0.98 1.04 1.08 -
P/RPS 0.51 0.50 0.99 1.12 0.59 0.99 1.70 -55.08%
P/EPS 16.13 13.20 32.27 79.71 583.68 -87.20 -61.34 -
EY 6.20 7.57 3.10 1.25 0.17 -1.15 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.80 2.68 2.63 1.15 1.24 1.30 55.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 23/11/15 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 -
Price 2.89 2.73 1.80 2.35 1.02 1.00 1.00 -
P/RPS 0.58 0.77 0.73 1.15 0.61 0.95 1.58 -48.63%
P/EPS 18.28 20.60 23.80 81.80 607.50 -83.85 -56.79 -
EY 5.47 4.86 4.20 1.22 0.16 -1.19 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.81 1.98 2.70 1.20 1.19 1.20 78.14%

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