[CIHLDG] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -81.98%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,221,289 1,529,710 1,064,348 722,391 531,842 620,098 738,485 8.74%
PBT 33,393 35,872 29,138 20,533 13,533 9,320 18,770 10.07%
Tax -1,570 -1,052 -1,798 1,571 -1,512 -1,682 -3,114 -10.78%
NP 31,823 34,820 27,340 22,104 12,021 7,638 15,656 12.54%
-
NP to SH 19,623 20,823 12,605 14,712 8,641 5,466 10,995 10.13%
-
Tax Rate 4.70% 2.93% 6.17% -7.65% 11.17% 18.05% 16.59% -
Total Cost 1,189,466 1,494,890 1,037,008 700,287 519,821 612,460 722,829 8.65%
-
Net Worth 429,300 349,920 293,219 243,000 218,700 217,080 204,119 13.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 429,300 349,920 293,219 243,000 218,700 217,080 204,119 13.18%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.61% 2.28% 2.57% 3.06% 2.26% 1.23% 2.12% -
ROE 4.57% 5.95% 4.30% 6.05% 3.95% 2.52% 5.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 753.88 944.27 657.00 445.92 328.30 382.78 455.85 8.74%
EPS 12.11 12.85 7.78 9.08 5.33 3.37 6.79 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.16 1.81 1.50 1.35 1.34 1.26 13.18%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 753.88 944.27 657.00 445.92 328.30 382.78 455.85 8.74%
EPS 12.11 12.85 7.78 9.08 5.33 3.37 6.79 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.16 1.81 1.50 1.35 1.34 1.26 13.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.10 2.70 3.84 1.59 1.32 1.80 2.23 -
P/RPS 0.41 0.29 0.58 0.36 0.40 0.47 0.49 -2.92%
P/EPS 25.59 21.01 49.35 17.51 24.75 53.35 32.86 -4.08%
EY 3.91 4.76 2.03 5.71 4.04 1.87 3.04 4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 2.12 1.06 0.98 1.34 1.77 -6.66%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 21/11/22 30/11/21 25/11/20 27/11/19 28/11/18 22/11/17 -
Price 3.05 2.94 3.14 1.60 1.30 1.66 2.07 -
P/RPS 0.40 0.31 0.48 0.36 0.40 0.43 0.45 -1.94%
P/EPS 25.18 22.87 40.36 17.62 24.37 49.20 30.50 -3.14%
EY 3.97 4.37 2.48 5.68 4.10 2.03 3.28 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.36 1.73 1.07 0.96 1.24 1.64 -5.74%

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