[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 81.58%
YoY- 58.09%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 6,118,840 4,257,392 2,889,564 2,127,368 2,480,392 2,953,940 1,440,880 27.24%
PBT 143,488 116,552 82,132 54,132 37,280 75,080 32,308 28.19%
Tax -4,208 -7,192 6,284 -6,048 -6,728 -12,456 -3,504 3.09%
NP 139,280 109,360 88,416 48,084 30,552 62,624 28,804 30.02%
-
NP to SH 83,292 50,420 58,848 34,564 21,864 43,980 20,228 26.58%
-
Tax Rate 2.93% 6.17% -7.65% 11.17% 18.05% 16.59% 10.85% -
Total Cost 5,979,560 4,148,032 2,801,148 2,079,284 2,449,840 2,891,316 1,412,076 27.18%
-
Net Worth 349,920 293,219 243,000 218,700 217,080 204,119 178,200 11.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 349,920 293,219 243,000 218,700 217,080 204,119 178,200 11.89%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.28% 2.57% 3.06% 2.26% 1.23% 2.12% 2.00% -
ROE 23.80% 17.20% 24.22% 15.80% 10.07% 21.55% 11.35% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3,777.06 2,628.02 1,783.68 1,313.19 1,531.11 1,823.42 889.43 27.24%
EPS 51.40 31.12 36.32 21.32 13.48 27.16 12.48 26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.81 1.50 1.35 1.34 1.26 1.10 11.89%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3,776.89 2,627.90 1,783.60 1,313.13 1,531.03 1,823.33 889.39 27.24%
EPS 51.41 31.12 36.32 21.33 13.50 27.15 12.49 26.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1599 1.8099 1.4999 1.3499 1.3399 1.2599 1.0999 11.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.70 3.84 1.59 1.32 1.80 2.23 2.66 -
P/RPS 0.07 0.15 0.09 0.10 0.12 0.12 0.30 -21.52%
P/EPS 5.25 12.34 4.38 6.19 13.34 8.21 21.30 -20.80%
EY 19.04 8.11 22.85 16.16 7.50 12.17 4.69 26.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.12 1.06 0.98 1.34 1.77 2.42 -10.42%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 30/11/21 25/11/20 27/11/19 28/11/18 22/11/17 23/11/16 -
Price 2.94 3.14 1.60 1.30 1.66 2.07 2.56 -
P/RPS 0.08 0.12 0.09 0.10 0.11 0.11 0.29 -19.30%
P/EPS 5.72 10.09 4.40 6.09 12.30 7.62 20.50 -19.15%
EY 17.49 9.91 22.70 16.41 8.13 13.12 4.88 23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.73 1.07 0.96 1.24 1.64 2.33 -8.57%

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