[CIHLDG] YoY Cumulative 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- -59.37%
YoY- 117.42%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 722,391 531,842 620,098 738,485 360,220 260,092 87,543 42.10%
PBT 20,533 13,533 9,320 18,770 8,077 19,018 1,343 57.47%
Tax 1,571 -1,512 -1,682 -3,114 -876 -5,216 -497 -
NP 22,104 12,021 7,638 15,656 7,201 13,802 846 72.17%
-
NP to SH 14,712 8,641 5,466 10,995 5,057 10,068 846 60.88%
-
Tax Rate -7.65% 11.17% 18.05% 16.59% 10.85% 27.43% 37.01% -
Total Cost 700,287 519,821 612,460 722,829 353,019 246,290 86,697 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 6.05% 3.95% 2.52% 5.39% 2.84% 6.41% 0.62% -
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 445.92 328.30 382.78 455.85 222.36 160.55 54.04 42.10%
EPS 9.08 5.33 3.37 6.79 3.12 6.21 0.52 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 445.90 328.28 382.76 455.83 222.35 160.54 54.04 42.10%
EPS 9.08 5.33 3.37 6.79 3.12 6.21 0.52 60.99%
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 0.36 0.40 0.47 0.49 1.20 1.09 1.92 -24.32%
P/EPS 17.51 24.75 53.35 32.86 85.21 28.16 199.15 -33.29%
EY 5.71 4.04 1.87 3.04 1.17 3.55 0.50 50.00%
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 0.36 0.40 0.43 0.45 1.15 1.70 1.85 -23.85%
P/EPS 17.62 24.37 49.20 30.50 82.01 43.93 191.49 -32.78%
EY 5.68 4.10 2.03 3.28 1.22 2.28 0.52 48.90%
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