[CIHLDG] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.01%
YoY- 87.49%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,038,743 4,512,200 3,486,507 2,763,042 2,184,658 2,484,315 2,553,657 11.98%
PBT 170,581 131,236 129,682 60,072 37,503 35,928 61,539 18.51%
Tax -7,065 -3,660 -8,356 -4,671 -6,051 1,167 -14,511 -11.29%
NP 163,516 127,576 121,326 55,401 31,452 37,095 47,028 23.07%
-
NP to SH 99,246 75,440 67,860 36,193 22,207 25,630 33,046 20.10%
-
Tax Rate 4.14% 2.79% 6.44% 7.78% 16.13% -3.25% 23.58% -
Total Cost 4,875,227 4,384,624 3,365,181 2,707,641 2,153,206 2,447,220 2,506,629 11.71%
-
Net Worth 429,300 349,920 293,219 243,000 218,700 217,080 204,119 13.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 24,300 38,880 19,440 16,200 12,960 16,200 12,960 11.03%
Div Payout % 24.48% 51.54% 28.65% 44.76% 58.36% 63.21% 39.22% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 429,300 349,920 293,219 243,000 218,700 217,080 204,119 13.18%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.25% 2.83% 3.48% 2.01% 1.44% 1.49% 1.84% -
ROE 23.12% 21.56% 23.14% 14.89% 10.15% 11.81% 16.19% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3,110.34 2,785.31 2,152.16 1,705.58 1,348.55 1,533.53 1,576.33 11.98%
EPS 61.26 46.57 41.89 22.34 13.71 15.82 20.40 20.10%
DPS 15.00 24.00 12.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.65 2.16 1.81 1.50 1.35 1.34 1.26 13.18%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3,110.34 2,785.31 2,152.16 1,705.58 1,348.55 1,533.53 1,576.33 11.98%
EPS 61.26 46.57 41.89 22.34 13.71 15.82 20.40 20.10%
DPS 15.00 24.00 12.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.65 2.16 1.81 1.50 1.35 1.34 1.26 13.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.10 2.70 3.84 1.59 1.32 1.80 2.23 -
P/RPS 0.10 0.10 0.18 0.09 0.10 0.12 0.14 -5.45%
P/EPS 5.06 5.80 9.17 7.12 9.63 11.38 10.93 -12.04%
EY 19.76 17.25 10.91 14.05 10.38 8.79 9.15 13.68%
DY 4.84 8.89 3.13 6.29 6.06 5.56 3.59 5.10%
P/NAPS 1.17 1.25 2.12 1.06 0.98 1.34 1.77 -6.66%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 21/11/22 30/11/21 25/11/20 27/11/19 28/11/18 22/11/17 -
Price 3.05 2.94 3.14 1.60 1.30 1.66 2.07 -
P/RPS 0.10 0.11 0.15 0.09 0.10 0.11 0.13 -4.27%
P/EPS 4.98 6.31 7.50 7.16 9.48 10.49 10.15 -11.18%
EY 20.09 15.84 13.34 13.96 10.54 9.53 9.85 12.60%
DY 4.92 8.16 3.82 6.25 6.15 6.02 3.86 4.12%
P/NAPS 1.15 1.36 1.73 1.07 0.96 1.24 1.64 -5.74%

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