[CIHLDG] YoY Cumulative 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- -15.72%
YoY- -100.05%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 634,964 197,674 19,153 19,576 20,428 22,935 238,279 17.73%
PBT 29,278 4,891 456 35 690,937 2,622 21,595 5.20%
Tax -7,893 -1,776 -175 -381 -33,211 20,202 -5,501 6.19%
NP 21,385 3,115 281 -346 657,726 22,824 16,094 4.84%
-
NP to SH 16,483 3,115 281 -346 657,739 22,843 16,126 0.36%
-
Tax Rate 26.96% 36.31% 38.38% 1,088.57% 4.81% -770.48% 25.47% -
Total Cost 613,579 194,559 18,872 19,922 -637,298 111 222,185 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 - - - - 653,195 7,101 5,679 -
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 10.07% 2.26% 0.24% -0.30% 353.59% 12.87% 11.24% -
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 391.95 122.02 13.49 13.79 14.39 16.15 167.81 15.17%
EPS 10.17 1.92 0.20 -0.24 463.20 16.09 11.36 -1.82%
DPS 0.00 0.00 0.00 0.00 460.00 5.00 4.00 -
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 391.93 122.02 11.82 12.08 12.61 14.16 147.08 17.73%
EPS 10.17 1.92 0.17 -0.21 405.99 14.10 9.95 0.36%
DPS 0.00 0.00 0.00 0.00 403.19 4.38 3.51 -
NAPS 1.01 0.85 0.7187 0.7187 1.1482 1.0959 0.8852 2.22%
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 0.65 0.80 8.23 5.59 8.62 22.60 1.02 -7.23%
P/EPS 25.06 50.97 560.93 -316.01 0.27 22.70 15.06 8.85%
EY 3.99 1.96 0.18 -0.32 373.55 4.41 6.64 -8.13%
DY 0.00 0.00 0.00 0.00 370.97 1.37 2.34 -
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 0.74 0.84 8.53 7.40 8.69 21.74 1.01 -5.04%
P/EPS 28.40 53.05 581.14 -418.61 0.27 21.83 14.97 11.25%
EY 3.52 1.89 0.17 -0.24 370.56 4.58 6.68 -10.12%
DY 0.00 0.00 0.00 0.00 368.00 1.42 2.35 -
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