[CIHLDG] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 39.1%
YoY- 70.38%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 4,891,969 3,764,992 2,869,902 2,137,636 2,455,494 2,624,151 1,637,759 19.99%
PBT 161,069 134,989 64,170 51,711 30,717 58,537 46,111 23.16%
Tax -4,312 -6,408 -5,845 -6,737 -4,339 -4,151 -12,853 -16.63%
NP 156,757 128,581 58,325 44,974 26,378 54,386 33,258 29.47%
-
NP to SH 96,399 71,387 36,569 30,889 18,129 36,718 22,647 27.29%
-
Tax Rate 2.68% 4.75% 9.11% 13.03% 14.13% 7.09% 27.87% -
Total Cost 4,735,212 3,636,411 2,811,577 2,092,662 2,429,116 2,569,765 1,604,501 19.75%
-
Net Worth 367,739 289,979 238,140 218,700 204,119 202,500 178,200 12.82%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 19,440 38,880 16,200 12,960 16,200 12,960 8,100 15.70%
Div Payout % 20.17% 54.46% 44.30% 41.96% 89.36% 35.30% 35.77% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 367,739 289,979 238,140 218,700 204,119 202,500 178,200 12.82%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.20% 3.42% 2.03% 2.10% 1.07% 2.07% 2.03% -
ROE 26.21% 24.62% 15.36% 14.12% 8.88% 18.13% 12.71% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3,019.73 2,324.07 1,771.54 1,319.53 1,515.74 1,619.85 1,010.96 19.99%
EPS 59.51 44.07 22.57 19.07 11.19 22.67 13.98 27.29%
DPS 12.00 24.00 10.00 8.00 10.00 8.00 5.00 15.70%
NAPS 2.27 1.79 1.47 1.35 1.26 1.25 1.10 12.82%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3,019.59 2,323.96 1,771.46 1,319.47 1,515.67 1,619.77 1,010.92 19.99%
EPS 59.50 44.06 22.57 19.07 11.19 22.66 13.98 27.28%
DPS 12.00 24.00 10.00 8.00 10.00 8.00 5.00 15.70%
NAPS 2.2699 1.7899 1.4699 1.3499 1.2599 1.2499 1.0999 12.82%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.93 2.85 1.90 1.28 1.64 2.28 2.52 -
P/RPS 0.10 0.12 0.11 0.10 0.11 0.14 0.25 -14.15%
P/EPS 4.92 6.47 8.42 6.71 14.65 10.06 18.03 -19.45%
EY 20.31 15.46 11.88 14.90 6.82 9.94 5.55 24.12%
DY 4.10 8.42 5.26 6.25 6.10 3.51 1.98 12.89%
P/NAPS 1.29 1.59 1.29 0.95 1.30 1.82 2.29 -9.11%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/02/23 16/02/22 24/02/21 26/02/20 27/02/19 28/02/18 22/02/17 -
Price 3.01 3.35 2.25 1.22 1.61 2.16 2.53 -
P/RPS 0.10 0.14 0.13 0.09 0.11 0.13 0.25 -14.15%
P/EPS 5.06 7.60 9.97 6.40 14.39 9.53 18.10 -19.13%
EY 19.77 13.15 10.03 15.63 6.95 10.49 5.53 23.64%
DY 3.99 7.16 4.44 6.56 6.21 3.70 1.98 12.38%
P/NAPS 1.33 1.87 1.53 0.90 1.28 1.73 2.30 -8.72%

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