[CIHLDG] QoQ TTM 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- -18.16%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,869,902 2,763,042 2,572,493 2,260,618 2,137,636 2,184,658 2,272,914 16.73%
PBT 64,170 60,072 53,072 43,955 51,711 37,503 33,290 54.57%
Tax -5,845 -4,671 -7,754 -5,949 -6,737 -6,051 -6,221 -4.05%
NP 58,325 55,401 45,318 38,006 44,974 31,452 27,069 66.43%
-
NP to SH 36,569 36,193 30,122 25,281 30,889 22,207 19,032 54.25%
-
Tax Rate 9.11% 7.78% 14.61% 13.53% 13.03% 16.13% 18.69% -
Total Cost 2,811,577 2,707,641 2,527,175 2,222,612 2,092,662 2,153,206 2,245,845 16.07%
-
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 16,200 16,200 12,960 12,960 12,960 12,960 15.96%
Div Payout % 44.30% 44.76% 53.78% 51.26% 41.96% 58.36% 68.10% -
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 2.03% 2.01% 1.76% 1.68% 2.10% 1.44% 1.19% -
ROE 15.36% 14.89% 13.19% 11.47% 14.12% 10.15% 9.04% -
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 1,771.54 1,705.58 1,587.96 1,395.44 1,319.53 1,348.55 1,403.03 16.73%
EPS 22.57 22.34 18.59 15.61 19.07 13.71 11.75 54.21%
DPS 10.00 10.00 10.00 8.00 8.00 8.00 8.00 15.96%
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 1,771.46 1,705.50 1,587.88 1,395.38 1,319.47 1,348.49 1,402.97 16.73%
EPS 22.57 22.34 18.59 15.60 19.07 13.71 11.75 54.21%
DPS 10.00 10.00 10.00 8.00 8.00 8.00 8.00 15.96%
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 0.11 0.09 0.08 0.07 0.10 0.10 0.10 6.52%
P/EPS 8.42 7.12 6.45 6.41 6.71 9.63 11.66 -19.43%
EY 11.88 14.05 15.49 15.61 14.90 10.38 8.58 24.10%
DY 5.26 6.29 8.33 8.00 6.25 6.06 5.84 -6.70%
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 0.13 0.09 0.08 0.09 0.09 0.10 0.09 27.63%
P/EPS 9.97 7.16 6.88 7.82 6.40 9.48 10.98 -6.20%
EY 10.03 13.96 14.53 12.79 15.63 10.54 9.11 6.59%
DY 4.44 6.25 7.81 6.56 6.56 6.15 6.20 -19.87%
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