[CIHLDG] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 11.11%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,869,902 2,137,636 2,455,494 2,624,151 1,637,759 808,231 270,778 48.15%
PBT 64,170 51,711 30,717 58,537 46,111 41,537 3,059 65.99%
Tax -5,845 -6,737 -4,339 -4,151 -12,853 -10,174 -2,510 15.11%
NP 58,325 44,974 26,378 54,386 33,258 31,363 549 117.47%
-
NP to SH 36,569 30,889 18,129 36,718 22,647 25,618 272 126.16%
-
Tax Rate 9.11% 13.03% 14.13% 7.09% 27.87% 24.49% 82.05% -
Total Cost 2,811,577 2,092,662 2,429,116 2,569,765 1,604,501 776,868 270,229 47.70%
-
Net Worth 238,140 218,700 204,119 202,500 178,200 163,619 137,700 9.55%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 16,200 12,960 16,200 12,960 8,100 - - -
Div Payout % 44.30% 41.96% 89.36% 35.30% 35.77% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 238,140 218,700 204,119 202,500 178,200 163,619 137,700 9.55%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.03% 2.10% 1.07% 2.07% 2.03% 3.88% 0.20% -
ROE 15.36% 14.12% 8.88% 18.13% 12.71% 15.66% 0.20% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,771.54 1,319.53 1,515.74 1,619.85 1,010.96 498.91 167.15 48.15%
EPS 22.57 19.07 11.19 22.67 13.98 15.81 0.17 125.69%
DPS 10.00 8.00 10.00 8.00 5.00 0.00 0.00 -
NAPS 1.47 1.35 1.26 1.25 1.10 1.01 0.85 9.55%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,771.46 1,319.47 1,515.67 1,619.77 1,010.92 498.88 167.14 48.15%
EPS 22.57 19.07 11.19 22.66 13.98 15.81 0.17 125.69%
DPS 10.00 8.00 10.00 8.00 5.00 0.00 0.00 -
NAPS 1.4699 1.3499 1.2599 1.2499 1.0999 1.01 0.85 9.54%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.90 1.28 1.64 2.28 2.52 2.55 0.98 -
P/RPS 0.11 0.10 0.11 0.14 0.25 0.51 0.59 -24.39%
P/EPS 8.42 6.71 14.65 10.06 18.03 16.13 583.68 -50.62%
EY 11.88 14.90 6.82 9.94 5.55 6.20 0.17 102.82%
DY 5.26 6.25 6.10 3.51 1.98 0.00 0.00 -
P/NAPS 1.29 0.95 1.30 1.82 2.29 2.52 1.15 1.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 27/02/19 28/02/18 22/02/17 18/02/16 11/02/15 -
Price 2.25 1.22 1.61 2.16 2.53 2.89 1.02 -
P/RPS 0.13 0.09 0.11 0.13 0.25 0.58 0.61 -22.69%
P/EPS 9.97 6.40 14.39 9.53 18.10 18.28 607.50 -49.55%
EY 10.03 15.63 6.95 10.49 5.53 5.47 0.16 99.18%
DY 4.44 6.56 6.21 3.70 1.98 0.00 0.00 -
P/NAPS 1.53 0.90 1.28 1.73 2.30 2.86 1.20 4.12%

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