[CIHLDG] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 97.54%
YoY- -100.0%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,405,510 571,827 169,847 39,539 41,550 41,903 403,598 23.09%
PBT 41,376 34,826 -360 462 691,403 4,612 38,461 1.22%
Tax -9,630 -8,777 -1,295 -479 -40,395 31,099 3,422 -
NP 31,746 26,049 -1,655 -17 651,008 35,711 41,883 -4.50%
-
NP to SH 21,599 21,472 -1,932 -13 651,008 35,755 41,976 -10.47%
-
Tax Rate 23.27% 25.20% - 103.68% 5.84% -674.31% -8.90% -
Total Cost 1,373,764 545,778 171,502 39,556 -609,458 6,192 361,715 24.88%
-
Net Worth 178,200 157,140 136,079 118,079 116,439 197,423 173,301 0.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,100 - - - 653,206 17,042 15,618 -10.35%
Div Payout % 37.50% - - - 100.34% 47.66% 37.21% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 178,200 157,140 136,079 118,079 116,439 197,423 173,301 0.46%
NOSH 162,000 162,000 162,000 142,000 142,000 142,030 142,050 2.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.26% 4.56% -0.97% -0.04% 1,566.81% 85.22% 10.38% -
ROE 12.12% 13.66% -1.42% -0.01% 559.09% 18.11% 24.22% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 867.60 352.98 104.84 27.46 29.26 29.50 284.12 20.42%
EPS 13.33 13.25 -1.19 -0.01 458.46 25.17 29.55 -12.41%
DPS 5.00 0.00 0.00 0.00 460.00 12.00 11.00 -12.30%
NAPS 1.10 0.97 0.84 0.82 0.82 1.39 1.22 -1.70%
Adjusted Per Share Value based on latest NOSH - 142,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 867.56 352.96 104.84 24.41 25.65 25.86 249.12 23.09%
EPS 13.33 13.25 -1.19 -0.01 401.84 22.07 25.91 -10.47%
DPS 5.00 0.00 0.00 0.00 403.20 10.52 9.64 -10.35%
NAPS 1.0999 0.97 0.84 0.7289 0.7187 1.2186 1.0697 0.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.66 1.75 1.04 1.02 0.97 4.20 3.78 -
P/RPS 0.31 0.50 0.99 3.71 3.32 14.24 1.33 -21.53%
P/EPS 19.95 13.20 -87.20 -11,298.46 0.21 16.68 12.79 7.68%
EY 5.01 7.57 -1.15 -0.01 472.64 5.99 7.82 -7.14%
DY 1.88 0.00 0.00 0.00 474.23 2.86 2.91 -7.01%
P/NAPS 2.42 1.80 1.24 1.24 1.18 3.02 3.10 -4.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 23/11/15 14/11/14 18/11/13 07/11/12 15/11/11 03/11/10 -
Price 2.56 2.73 1.00 1.08 0.95 5.28 3.92 -
P/RPS 0.30 0.77 0.95 3.93 3.25 17.90 1.38 -22.43%
P/EPS 19.20 20.60 -83.85 -11,963.08 0.21 20.97 13.27 6.34%
EY 5.21 4.86 -1.19 -0.01 482.59 4.77 7.54 -5.96%
DY 1.95 0.00 0.00 0.00 484.21 2.27 2.81 -5.90%
P/NAPS 2.33 2.81 1.19 1.32 1.16 3.80 3.21 -5.19%

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