[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 30.09%
YoY- 181.21%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 939,005 634,964 197,674 19,153 19,576 20,428 22,935 85.54%
PBT 23,071 29,278 4,891 456 35 690,937 2,622 43.63%
Tax -6,775 -7,893 -1,776 -175 -381 -33,211 20,202 -
NP 16,296 21,385 3,115 281 -346 657,726 22,824 -5.45%
-
NP to SH 12,477 16,483 3,115 281 -346 657,739 22,843 -9.57%
-
Tax Rate 29.37% 26.96% 36.31% 38.38% 1,088.57% 4.81% -770.48% -
Total Cost 922,709 613,579 194,559 18,872 19,922 -637,298 111 349.46%
-
Net Worth 178,200 163,619 137,700 116,439 116,439 186,018 177,549 0.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 653,195 7,101 -
Div Payout % - - - - - 99.31% 31.09% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,200 163,619 137,700 116,439 116,439 186,018 177,549 0.06%
NOSH 162,000 162,000 162,000 142,000 142,000 141,998 142,039 2.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.74% 3.37% 1.58% 1.47% -1.77% 3,219.73% 99.52% -
ROE 7.00% 10.07% 2.26% 0.24% -0.30% 353.59% 12.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 579.63 391.95 122.02 13.49 13.79 14.39 16.15 81.52%
EPS 7.70 10.17 1.92 0.20 -0.24 463.20 16.09 -11.54%
DPS 0.00 0.00 0.00 0.00 0.00 460.00 5.00 -
NAPS 1.10 1.01 0.85 0.82 0.82 1.31 1.25 -2.10%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 579.61 391.93 122.02 11.82 12.08 12.61 14.16 85.53%
EPS 7.70 10.17 1.92 0.17 -0.21 405.99 14.10 -9.58%
DPS 0.00 0.00 0.00 0.00 0.00 403.19 4.38 -
NAPS 1.0999 1.01 0.85 0.7187 0.7187 1.1482 1.0959 0.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.52 2.55 0.98 1.11 0.77 1.24 3.65 -
P/RPS 0.43 0.65 0.80 8.23 5.59 8.62 22.60 -48.30%
P/EPS 32.72 25.06 50.97 560.93 -316.01 0.27 22.70 6.27%
EY 3.06 3.99 1.96 0.18 -0.32 373.55 4.41 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 370.97 1.37 -
P/NAPS 2.29 2.52 1.15 1.35 0.94 0.95 2.92 -3.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 18/02/16 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 -
Price 2.53 2.89 1.02 1.15 1.02 1.25 3.51 -
P/RPS 0.44 0.74 0.84 8.53 7.40 8.69 21.74 -47.76%
P/EPS 32.85 28.40 53.05 581.14 -418.61 0.27 21.83 7.04%
EY 3.04 3.52 1.89 0.17 -0.24 370.56 4.58 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 368.00 1.42 -
P/NAPS 2.30 2.86 1.20 1.40 1.24 0.95 2.81 -3.27%

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