[CIHLDG] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -99.91%
YoY- -99.92%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 808,231 270,778 38,950 39,991 41,293 301,056 424,835 11.30%
PBT 41,537 3,059 492 757 693,759 29,468 38,668 1.19%
Tax -10,174 -2,510 -397 -191 -18,818 15,711 -10,093 0.13%
NP 31,363 549 95 566 674,941 45,179 28,575 1.56%
-
NP to SH 25,618 272 99 566 674,978 45,245 28,649 -1.84%
-
Tax Rate 24.49% 82.05% 80.69% 25.23% 2.71% -53.32% 26.10% -
Total Cost 776,868 270,229 38,855 39,425 -633,648 255,877 396,260 11.86%
-
Net Worth 163,619 137,700 106,599 116,439 186,021 177,534 143,475 2.21%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 663,147 17,037 12,214 -
Div Payout % - - - - 98.25% 37.66% 42.63% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 163,619 137,700 106,599 116,439 186,021 177,534 143,475 2.21%
NOSH 162,000 162,000 142,000 142,000 142,001 142,027 142,054 2.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.88% 0.20% 0.24% 1.42% 1,634.52% 15.01% 6.73% -
ROE 15.66% 0.20% 0.09% 0.49% 362.85% 25.49% 19.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 498.91 167.15 29.96 28.16 29.08 211.97 299.06 8.89%
EPS 15.81 0.17 0.08 0.40 475.33 31.86 20.17 -3.97%
DPS 0.00 0.00 0.00 0.00 467.00 12.00 8.60 -
NAPS 1.01 0.85 0.82 0.82 1.31 1.25 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 498.88 167.14 24.04 24.68 25.49 185.83 262.23 11.30%
EPS 15.81 0.17 0.06 0.35 416.63 27.93 17.68 -1.84%
DPS 0.00 0.00 0.00 0.00 409.33 10.52 7.54 -
NAPS 1.01 0.85 0.658 0.7187 1.1482 1.0958 0.8856 2.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.55 0.98 1.11 0.77 1.24 3.65 1.71 -
P/RPS 0.51 0.59 3.70 2.73 4.26 1.72 0.57 -1.83%
P/EPS 16.13 583.68 1,457.58 193.18 0.26 11.46 8.48 11.30%
EY 6.20 0.17 0.07 0.52 383.33 8.73 11.79 -10.15%
DY 0.00 0.00 0.00 0.00 376.61 3.29 5.03 -
P/NAPS 2.52 1.15 1.35 0.94 0.95 2.92 1.69 6.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 27/01/10 -
Price 2.89 1.02 1.15 1.02 1.25 3.51 1.70 -
P/RPS 0.58 0.61 3.84 3.62 4.30 1.66 0.57 0.29%
P/EPS 18.28 607.50 1,510.10 255.90 0.26 11.02 8.43 13.76%
EY 5.47 0.16 0.07 0.39 380.27 9.08 11.86 -12.09%
DY 0.00 0.00 0.00 0.00 373.60 3.42 5.06 -
P/NAPS 2.86 1.20 1.40 1.24 0.95 2.81 1.68 9.26%

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