[CIHLDG] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 42.14%
YoY- -100.05%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,269,928 395,348 38,306 39,152 40,856 45,870 476,558 17.73%
PBT 58,556 9,782 912 70 1,381,874 5,244 43,190 5.20%
Tax -15,786 -3,552 -350 -762 -66,422 40,404 -11,002 6.19%
NP 42,770 6,230 562 -692 1,315,452 45,648 32,188 4.84%
-
NP to SH 32,966 6,230 562 -692 1,315,478 45,686 32,252 0.36%
-
Tax Rate 26.96% 36.31% 38.38% 1,088.57% 4.81% -770.48% 25.47% -
Total Cost 1,227,158 389,118 37,744 39,844 -1,274,596 222 444,370 18.43%
-
Net Worth 163,619 137,700 116,439 116,439 186,018 177,549 143,414 2.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 1,306,390 14,203 11,359 -
Div Payout % - - - - 99.31% 31.09% 35.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 163,619 137,700 116,439 116,439 186,018 177,549 143,414 2.22%
NOSH 162,000 162,000 142,000 142,000 141,998 142,039 141,994 2.22%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.37% 1.58% 1.47% -1.77% 3,219.73% 99.52% 6.75% -
ROE 20.15% 4.52% 0.48% -0.59% 707.18% 25.73% 22.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 783.91 244.04 26.98 27.57 28.77 32.29 335.62 15.17%
EPS 20.34 3.84 0.40 -0.48 926.40 32.18 22.72 -1.82%
DPS 0.00 0.00 0.00 0.00 920.00 10.00 8.00 -
NAPS 1.01 0.85 0.82 0.82 1.31 1.25 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 783.91 244.04 23.65 24.17 25.22 28.31 294.17 17.73%
EPS 20.34 3.84 0.35 -0.43 812.02 28.20 19.91 0.35%
DPS 0.00 0.00 0.00 0.00 806.41 8.77 7.01 -
NAPS 1.01 0.85 0.7188 0.7188 1.1483 1.096 0.8853 2.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.55 0.98 1.11 0.77 1.24 3.65 1.71 -
P/RPS 0.33 0.40 4.11 2.79 4.31 11.30 0.51 -6.99%
P/EPS 12.53 25.48 280.46 -158.01 0.13 11.35 7.53 8.85%
EY 7.98 3.92 0.36 -0.63 747.10 8.81 13.28 -8.13%
DY 0.00 0.00 0.00 0.00 741.94 2.74 4.68 -
P/NAPS 2.52 1.15 1.35 0.94 0.95 2.92 1.69 6.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 27/01/10 -
Price 2.89 1.02 1.15 1.02 1.25 3.51 1.70 -
P/RPS 0.37 0.42 4.26 3.70 4.34 10.87 0.51 -5.20%
P/EPS 14.20 26.52 290.57 -209.31 0.13 10.91 7.48 11.26%
EY 7.04 3.77 0.34 -0.48 741.12 9.16 13.36 -10.12%
DY 0.00 0.00 0.00 0.00 736.00 2.85 4.71 -
P/NAPS 2.86 1.20 1.40 1.24 0.95 2.81 1.68 9.26%

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