[CIHLDG] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 5.59%
YoY- 39.34%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,057,222 2,782,111 2,244,402 1,827,806 1,840,102 2,006,891 1,521,358 17.75%
PBT 134,338 82,530 80,250 37,406 26,743 37,853 38,524 23.13%
Tax -3,837 -3,748 -3,038 -4,280 -4,551 -454 -9,523 -14.05%
NP 130,501 78,782 77,212 33,126 22,192 37,399 29,001 28.47%
-
NP to SH 78,526 42,202 47,837 22,130 15,882 25,726 20,495 25.07%
-
Tax Rate 2.86% 4.54% 3.79% 11.44% 17.02% 1.20% 24.72% -
Total Cost 3,926,721 2,703,329 2,167,190 1,794,680 1,817,910 1,969,492 1,492,357 17.48%
-
Net Worth 387,180 304,559 259,200 220,320 210,599 205,739 186,299 12.96%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 19,440 - - - - - -
Div Payout % - 46.06% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 387,180 304,559 259,200 220,320 210,599 205,739 186,299 12.96%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.22% 2.83% 3.44% 1.81% 1.21% 1.86% 1.91% -
ROE 20.28% 13.86% 18.46% 10.04% 7.54% 12.50% 11.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2,504.46 1,717.35 1,385.43 1,128.28 1,135.87 1,238.82 939.11 17.75%
EPS 48.47 26.05 29.53 13.66 9.80 15.88 12.65 25.07%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.88 1.60 1.36 1.30 1.27 1.15 12.96%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2,504.34 1,717.27 1,385.37 1,128.22 1,135.81 1,238.76 939.07 17.75%
EPS 48.47 26.05 29.53 13.66 9.80 15.88 12.65 25.07%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3899 1.8799 1.5999 1.3599 1.2999 1.2699 1.1499 12.96%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.39 2.93 2.15 1.00 1.41 2.00 2.35 -
P/RPS 0.14 0.17 0.16 0.09 0.12 0.16 0.25 -9.20%
P/EPS 6.99 11.25 7.28 7.32 14.38 12.59 18.58 -15.02%
EY 14.30 8.89 13.73 13.66 6.95 7.94 5.38 17.68%
DY 0.00 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.56 1.34 0.74 1.08 1.57 2.04 -5.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 25/05/22 25/05/21 20/05/20 29/05/19 23/05/18 30/05/17 -
Price 3.35 2.95 2.47 1.22 1.23 2.00 2.38 -
P/RPS 0.13 0.17 0.18 0.11 0.11 0.16 0.25 -10.32%
P/EPS 6.91 11.32 8.36 8.93 12.55 12.59 18.81 -15.36%
EY 14.47 8.83 11.96 11.20 7.97 7.94 5.32 18.13%
DY 0.00 4.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.57 1.54 0.90 0.95 1.57 2.07 -6.30%

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