[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 62.52%
YoY- 117.42%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,889,564 2,127,368 2,480,392 2,953,940 1,440,880 1,040,368 350,172 42.10%
PBT 82,132 54,132 37,280 75,080 32,308 76,072 5,372 57.47%
Tax 6,284 -6,048 -6,728 -12,456 -3,504 -20,864 -1,988 -
NP 88,416 48,084 30,552 62,624 28,804 55,208 3,384 72.17%
-
NP to SH 58,848 34,564 21,864 43,980 20,228 40,272 3,384 60.88%
-
Tax Rate -7.65% 11.17% 18.05% 16.59% 10.85% 27.43% 37.01% -
Total Cost 2,801,148 2,079,284 2,449,840 2,891,316 1,412,076 985,160 346,788 41.60%
-
Net Worth 243,000 218,700 217,080 204,119 178,200 157,140 136,079 10.13%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 243,000 218,700 217,080 204,119 178,200 157,140 136,079 10.13%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.06% 2.26% 1.23% 2.12% 2.00% 5.31% 0.97% -
ROE 24.22% 15.80% 10.07% 21.55% 11.35% 25.63% 2.49% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,783.68 1,313.19 1,531.11 1,823.42 889.43 642.20 216.16 42.10%
EPS 36.32 21.32 13.48 27.16 12.48 24.84 2.08 60.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.35 1.34 1.26 1.10 0.97 0.84 10.13%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,783.60 1,313.13 1,531.03 1,823.33 889.39 642.17 216.15 42.10%
EPS 36.32 21.33 13.50 27.15 12.49 24.86 2.09 60.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4999 1.3499 1.3399 1.2599 1.0999 0.97 0.84 10.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.59 1.32 1.80 2.23 2.66 1.75 1.04 -
P/RPS 0.09 0.10 0.12 0.12 0.30 0.27 0.48 -24.32%
P/EPS 4.38 6.19 13.34 8.21 21.30 7.04 49.79 -33.28%
EY 22.85 16.16 7.50 12.17 4.69 14.21 2.01 49.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 1.34 1.77 2.42 1.80 1.24 -2.57%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 28/11/18 22/11/17 23/11/16 23/11/15 14/11/14 -
Price 1.60 1.30 1.66 2.07 2.56 2.73 1.00 -
P/RPS 0.09 0.10 0.11 0.11 0.29 0.43 0.46 -23.78%
P/EPS 4.40 6.09 12.30 7.62 20.50 10.98 47.87 -32.79%
EY 22.70 16.41 8.13 13.12 4.88 9.11 2.09 48.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.96 1.24 1.64 2.33 2.81 1.19 -1.75%

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