[CIHLDG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -143.4%
YoY- 50.38%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 364,685 130,583 63,511 10,888 10,019 10,046 140,417 17.22%
PBT 10,322 9,668 273 67 -688 455 13,154 -3.95%
Tax -2,327 -1,926 -694 -200 428 8,676 -1,724 5.12%
NP 7,995 7,742 -421 -133 -260 9,131 11,430 -5.77%
-
NP to SH 3,852 6,898 -698 -129 -260 9,138 11,452 -16.59%
-
Tax Rate 22.54% 19.92% 254.21% 298.51% - -1,906.81% 13.11% -
Total Cost 356,690 122,841 63,932 11,021 10,279 915 128,987 18.45%
-
Net Worth 173,340 147,420 120,770 116,099 116,622 188,880 161,820 1.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,100 - - - - 9,941 9,936 -3.34%
Div Payout % 210.28% - - - - 108.79% 86.77% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 173,340 147,420 120,770 116,099 116,622 188,880 161,820 1.15%
NOSH 162,000 162,000 162,000 143,333 142,222 142,015 141,947 2.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.19% 5.93% -0.66% -1.22% -2.60% 90.89% 8.14% -
ROE 2.22% 4.68% -0.58% -0.11% -0.22% 4.84% 7.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 225.11 80.61 43.65 7.60 7.04 7.07 98.92 14.67%
EPS 2.38 4.26 -0.48 -0.09 -0.18 6.44 8.06 -18.38%
DPS 5.00 0.00 0.00 0.00 0.00 7.00 7.00 -5.44%
NAPS 1.07 0.91 0.83 0.81 0.82 1.33 1.14 -1.04%
Adjusted Per Share Value based on latest NOSH - 143,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 225.10 80.60 39.20 6.72 6.18 6.20 86.67 17.22%
EPS 2.38 4.26 -0.43 -0.08 -0.16 5.64 7.07 -16.58%
DPS 5.00 0.00 0.00 0.00 0.00 6.14 6.13 -3.33%
NAPS 1.07 0.91 0.7455 0.7166 0.7199 1.1659 0.9988 1.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.55 2.44 1.08 1.00 1.20 3.29 2.72 -
P/RPS 1.13 3.03 2.47 13.16 17.03 46.51 2.75 -13.76%
P/EPS 107.24 57.30 -225.14 -1,111.11 -656.41 51.13 33.71 21.25%
EY 0.93 1.75 -0.44 -0.09 -0.15 1.96 2.97 -17.58%
DY 1.96 0.00 0.00 0.00 0.00 2.13 2.57 -4.41%
P/NAPS 2.38 2.68 1.30 1.23 1.46 2.47 2.39 -0.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 25/08/11 25/08/10 -
Price 2.73 1.80 1.00 1.06 1.08 4.34 2.91 -
P/RPS 1.21 2.23 2.29 13.95 15.33 61.35 2.94 -13.74%
P/EPS 114.81 42.27 -208.46 -1,177.78 -590.77 67.45 36.07 21.26%
EY 0.87 2.37 -0.48 -0.08 -0.17 1.48 2.77 -17.53%
DY 1.83 0.00 0.00 0.00 0.00 1.61 2.41 -4.48%
P/NAPS 2.55 1.98 1.20 1.31 1.32 3.26 2.55 0.00%

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