[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -23.98%
YoY- -49.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,127,368 2,480,392 2,953,940 1,440,880 1,040,368 350,172 39,812 94.01%
PBT 54,132 37,280 75,080 32,308 76,072 5,372 1,308 85.93%
Tax -6,048 -6,728 -12,456 -3,504 -20,864 -1,988 -444 54.50%
NP 48,084 30,552 62,624 28,804 55,208 3,384 864 95.33%
-
NP to SH 34,564 21,864 43,980 20,228 40,272 3,384 864 84.88%
-
Tax Rate 11.17% 18.05% 16.59% 10.85% 27.43% 37.01% 33.94% -
Total Cost 2,079,284 2,449,840 2,891,316 1,412,076 985,160 346,788 38,948 93.98%
-
Net Worth 218,700 217,080 204,119 178,200 157,140 136,079 116,439 11.07%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 218,700 217,080 204,119 178,200 157,140 136,079 116,439 11.07%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 142,000 2.21%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.26% 1.23% 2.12% 2.00% 5.31% 0.97% 2.17% -
ROE 15.80% 10.07% 21.55% 11.35% 25.63% 2.49% 0.74% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,313.19 1,531.11 1,823.42 889.43 642.20 216.16 28.04 89.80%
EPS 21.32 13.48 27.16 12.48 24.84 2.08 0.60 81.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.26 1.10 0.97 0.84 0.82 8.66%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,313.19 1,531.11 1,823.42 889.43 642.20 216.16 24.58 94.01%
EPS 21.32 13.48 27.16 12.48 24.84 2.08 0.53 85.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.26 1.10 0.97 0.84 0.7188 11.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.32 1.80 2.23 2.66 1.75 1.04 1.02 -
P/RPS 0.10 0.12 0.12 0.30 0.27 0.48 3.64 -45.05%
P/EPS 6.19 13.34 8.21 21.30 7.04 49.79 167.64 -42.27%
EY 16.16 7.50 12.17 4.69 14.21 2.01 0.60 73.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.34 1.77 2.42 1.80 1.24 1.24 -3.84%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 22/11/17 23/11/16 23/11/15 14/11/14 18/11/13 -
Price 1.30 1.66 2.07 2.56 2.73 1.00 1.08 -
P/RPS 0.10 0.11 0.11 0.29 0.43 0.46 3.85 -45.56%
P/EPS 6.09 12.30 7.62 20.50 10.98 47.87 177.50 -42.98%
EY 16.41 8.13 13.12 4.88 9.11 2.09 0.56 75.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.24 1.64 2.33 2.81 1.19 1.32 -5.16%

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