[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 101.54%
YoY- 77.6%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,402,685 1,105,277 1,240,555 1,387,763 939,005 634,964 197,674 38.58%
PBT 45,622 34,523 16,105 30,763 23,071 29,278 4,891 45.03%
Tax -1,334 -3,243 -2,726 1,347 -6,775 -7,893 -1,776 -4.65%
NP 44,288 31,280 13,379 32,110 16,296 21,385 3,115 55.58%
-
NP to SH 27,407 20,958 9,105 22,159 12,477 16,483 3,115 43.63%
-
Tax Rate 2.92% 9.39% 16.93% -4.38% 29.37% 26.96% 36.31% -
Total Cost 1,358,397 1,073,997 1,227,176 1,355,653 922,709 613,579 194,559 38.20%
-
Net Worth 238,140 218,700 204,119 202,500 178,200 163,619 137,700 9.55%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 238,140 218,700 204,119 202,500 178,200 163,619 137,700 9.55%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.16% 2.83% 1.08% 2.31% 1.74% 3.37% 1.58% -
ROE 11.51% 9.58% 4.46% 10.94% 7.00% 10.07% 2.26% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 865.85 682.27 765.77 856.64 579.63 391.95 122.02 38.58%
EPS 16.92 12.94 5.62 13.68 7.70 10.17 1.92 43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.35 1.26 1.25 1.10 1.01 0.85 9.55%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 865.81 682.24 765.74 856.60 579.61 391.93 122.02 38.58%
EPS 16.92 12.94 5.62 13.68 7.70 10.17 1.92 43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4699 1.3499 1.2599 1.2499 1.0999 1.01 0.85 9.54%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.90 1.28 1.64 2.28 2.52 2.55 0.98 -
P/RPS 0.22 0.19 0.21 0.27 0.43 0.65 0.80 -19.34%
P/EPS 11.23 9.89 29.18 16.67 32.72 25.06 50.97 -22.26%
EY 8.90 10.11 3.43 6.00 3.06 3.99 1.96 28.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.95 1.30 1.82 2.29 2.52 1.15 1.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 27/02/19 28/02/18 22/02/17 18/02/16 11/02/15 -
Price 2.25 1.22 1.61 2.16 2.53 2.89 1.02 -
P/RPS 0.26 0.18 0.21 0.25 0.44 0.74 0.84 -17.73%
P/EPS 13.30 9.43 28.65 15.79 32.85 28.40 53.05 -20.57%
EY 7.52 10.60 3.49 6.33 3.04 3.52 1.89 25.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.90 1.28 1.73 2.30 2.86 1.20 4.12%

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