[CIHLDG] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -34.95%
YoY- 181.21%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,878,010 1,269,928 395,348 38,306 39,152 40,856 45,870 85.54%
PBT 46,142 58,556 9,782 912 70 1,381,874 5,244 43.63%
Tax -13,550 -15,786 -3,552 -350 -762 -66,422 40,404 -
NP 32,592 42,770 6,230 562 -692 1,315,452 45,648 -5.45%
-
NP to SH 24,954 32,966 6,230 562 -692 1,315,478 45,686 -9.57%
-
Tax Rate 29.37% 26.96% 36.31% 38.38% 1,088.57% 4.81% -770.48% -
Total Cost 1,845,418 1,227,158 389,118 37,744 39,844 -1,274,596 222 349.46%
-
Net Worth 178,200 163,619 137,700 116,439 116,439 186,018 177,549 0.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 1,306,390 14,203 -
Div Payout % - - - - - 99.31% 31.09% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,200 163,619 137,700 116,439 116,439 186,018 177,549 0.06%
NOSH 162,000 162,000 162,000 142,000 142,000 141,998 142,039 2.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.74% 3.37% 1.58% 1.47% -1.77% 3,219.73% 99.52% -
ROE 14.00% 20.15% 4.52% 0.48% -0.59% 707.18% 25.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,159.27 783.91 244.04 26.98 27.57 28.77 32.29 81.53%
EPS 15.40 20.34 3.84 0.40 -0.48 926.40 32.18 -11.54%
DPS 0.00 0.00 0.00 0.00 0.00 920.00 10.00 -
NAPS 1.10 1.01 0.85 0.82 0.82 1.31 1.25 -2.10%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,159.21 783.87 244.03 23.64 24.17 25.22 28.31 85.54%
EPS 15.40 20.35 3.85 0.35 -0.43 811.99 28.20 -9.58%
DPS 0.00 0.00 0.00 0.00 0.00 806.38 8.77 -
NAPS 1.0999 1.01 0.85 0.7187 0.7187 1.1482 1.0959 0.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.52 2.55 0.98 1.11 0.77 1.24 3.65 -
P/RPS 0.22 0.33 0.40 4.11 2.79 4.31 11.30 -48.10%
P/EPS 16.36 12.53 25.48 280.46 -158.01 0.13 11.35 6.27%
EY 6.11 7.98 3.92 0.36 -0.63 747.10 8.81 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 741.94 2.74 -
P/NAPS 2.29 2.52 1.15 1.35 0.94 0.95 2.92 -3.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 18/02/16 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 -
Price 2.53 2.89 1.02 1.15 1.02 1.25 3.51 -
P/RPS 0.22 0.37 0.42 4.26 3.70 4.34 10.87 -47.76%
P/EPS 16.42 14.20 26.52 290.57 -209.31 0.13 10.91 7.04%
EY 6.09 7.04 3.77 0.34 -0.48 741.12 9.16 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 736.00 2.85 -
P/NAPS 2.30 2.86 1.20 1.40 1.24 0.95 2.81 -3.27%

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