[CIHLDG] YoY Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -80.46%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,008,457 1,221,289 1,529,710 1,064,348 722,391 531,842 620,098 8.43%
PBT 11,372 33,393 35,872 29,138 20,533 13,533 9,320 3.36%
Tax -1,207 -1,570 -1,052 -1,798 1,571 -1,512 -1,682 -5.37%
NP 10,165 31,823 34,820 27,340 22,104 12,021 7,638 4.87%
-
NP to SH 4,277 19,623 20,823 12,605 14,712 8,641 5,466 -4.00%
-
Tax Rate 10.61% 4.70% 2.93% 6.17% -7.65% 11.17% 18.05% -
Total Cost 998,292 1,189,466 1,494,890 1,037,008 700,287 519,821 612,460 8.47%
-
Net Worth 456,861 429,300 349,920 293,219 243,000 218,700 217,080 13.19%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 456,861 429,300 349,920 293,219 243,000 218,700 217,080 13.19%
NOSH 162,007 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.01% 2.61% 2.28% 2.57% 3.06% 2.26% 1.23% -
ROE 0.94% 4.57% 5.95% 4.30% 6.05% 3.95% 2.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 622.48 753.88 944.27 657.00 445.92 328.30 382.78 8.43%
EPS 2.64 12.11 12.85 7.78 9.08 5.33 3.37 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.65 2.16 1.81 1.50 1.35 1.34 13.19%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 622.48 753.85 944.22 656.97 445.90 328.28 382.76 8.43%
EPS 2.64 12.11 12.85 7.78 9.08 5.33 3.37 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.6499 2.1599 1.8099 1.4999 1.3499 1.3399 13.19%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.80 3.10 2.70 3.84 1.59 1.32 1.80 -
P/RPS 0.45 0.41 0.29 0.58 0.36 0.40 0.47 -0.72%
P/EPS 106.06 25.59 21.01 49.35 17.51 24.75 53.35 12.12%
EY 0.94 3.91 4.76 2.03 5.71 4.04 1.87 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.17 1.25 2.12 1.06 0.98 1.34 -4.91%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 23/11/23 21/11/22 30/11/21 25/11/20 27/11/19 28/11/18 -
Price 2.73 3.05 2.94 3.14 1.60 1.30 1.66 -
P/RPS 0.44 0.40 0.31 0.48 0.36 0.40 0.43 0.38%
P/EPS 103.41 25.18 22.87 40.36 17.62 24.37 49.20 13.16%
EY 0.97 3.97 4.37 2.48 5.68 4.10 2.03 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.15 1.36 1.73 1.07 0.96 1.24 -4.00%

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