[CIHLDG] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 861.54%
YoY- -82.51%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,637,759 808,231 270,778 38,950 39,991 41,293 301,056 32.58%
PBT 46,111 41,537 3,059 492 757 693,759 29,468 7.74%
Tax -12,853 -10,174 -2,510 -397 -191 -18,818 15,711 -
NP 33,258 31,363 549 95 566 674,941 45,179 -4.97%
-
NP to SH 22,647 25,618 272 99 566 674,978 45,245 -10.88%
-
Tax Rate 27.87% 24.49% 82.05% 80.69% 25.23% 2.71% -53.32% -
Total Cost 1,604,501 776,868 270,229 38,855 39,425 -633,648 255,877 35.75%
-
Net Worth 178,200 163,619 137,700 106,599 116,439 186,021 177,534 0.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,100 - - - - 663,147 17,037 -11.64%
Div Payout % 35.77% - - - - 98.25% 37.66% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,200 163,619 137,700 106,599 116,439 186,021 177,534 0.06%
NOSH 162,000 162,000 162,000 142,000 142,000 142,001 142,027 2.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.03% 3.88% 0.20% 0.24% 1.42% 1,634.52% 15.01% -
ROE 12.71% 15.66% 0.20% 0.09% 0.49% 362.85% 25.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,010.96 498.91 167.15 29.96 28.16 29.08 211.97 29.70%
EPS 13.98 15.81 0.17 0.08 0.40 475.33 31.86 -12.81%
DPS 5.00 0.00 0.00 0.00 0.00 467.00 12.00 -13.56%
NAPS 1.10 1.01 0.85 0.82 0.82 1.31 1.25 -2.10%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,010.92 498.88 167.14 24.04 24.68 25.49 185.83 32.58%
EPS 13.98 15.81 0.17 0.06 0.35 416.63 27.93 -10.88%
DPS 5.00 0.00 0.00 0.00 0.00 409.33 10.52 -11.64%
NAPS 1.0999 1.01 0.85 0.658 0.7187 1.1482 1.0958 0.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.52 2.55 0.98 1.11 0.77 1.24 3.65 -
P/RPS 0.25 0.51 0.59 3.70 2.73 4.26 1.72 -27.46%
P/EPS 18.03 16.13 583.68 1,457.58 193.18 0.26 11.46 7.83%
EY 5.55 6.20 0.17 0.07 0.52 383.33 8.73 -7.26%
DY 1.98 0.00 0.00 0.00 0.00 376.61 3.29 -8.10%
P/NAPS 2.29 2.52 1.15 1.35 0.94 0.95 2.92 -3.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 18/02/16 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 -
Price 2.53 2.89 1.02 1.15 1.02 1.25 3.51 -
P/RPS 0.25 0.58 0.61 3.84 3.62 4.30 1.66 -27.03%
P/EPS 18.10 18.28 607.50 1,510.10 255.90 0.26 11.02 8.61%
EY 5.53 5.47 0.16 0.07 0.39 380.27 9.08 -7.92%
DY 1.98 0.00 0.00 0.00 0.00 373.60 3.42 -8.69%
P/NAPS 2.30 2.86 1.20 1.40 1.24 0.95 2.81 -3.27%

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