[CIHLDG] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -12.12%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,989,090 2,260,618 2,435,912 2,660,927 1,886,042 1,071,280 332,206 44.17%
PBT 95,918 43,955 34,265 50,173 48,847 51,663 7,756 52.01%
Tax -6,512 -5,949 -4,363 -3,203 -11,851 -13,569 -2,826 14.91%
NP 89,406 38,006 29,902 46,970 36,996 38,094 4,930 62.01%
-
NP to SH 55,831 25,281 21,341 32,268 24,390 29,656 4,654 51.24%
-
Tax Rate 6.79% 13.53% 12.73% 6.38% 24.26% 26.26% 36.44% -
Total Cost 2,899,684 2,222,612 2,406,010 2,613,957 1,849,046 1,033,186 327,276 43.80%
-
Net Worth 259,200 220,320 210,599 205,739 186,299 170,099 140,940 10.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 16,200 12,960 16,200 12,960 8,100 - - -
Div Payout % 29.02% 51.26% 75.91% 40.16% 33.21% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 259,200 220,320 210,599 205,739 186,299 170,099 140,940 10.67%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.99% 1.68% 1.23% 1.77% 1.96% 3.56% 1.48% -
ROE 21.54% 11.47% 10.13% 15.68% 13.09% 17.43% 3.30% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,845.12 1,395.44 1,503.65 1,642.55 1,164.22 661.28 205.07 44.17%
EPS 34.46 15.61 13.17 19.92 15.06 18.31 2.87 51.26%
DPS 10.00 8.00 10.00 8.00 5.00 0.00 0.00 -
NAPS 1.60 1.36 1.30 1.27 1.15 1.05 0.87 10.67%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,845.03 1,395.38 1,503.58 1,642.47 1,164.17 661.25 205.06 44.17%
EPS 34.46 15.60 13.17 19.92 15.05 18.31 2.87 51.26%
DPS 10.00 8.00 10.00 8.00 5.00 0.00 0.00 -
NAPS 1.5999 1.3599 1.2999 1.2699 1.1499 1.05 0.87 10.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.15 1.00 1.41 2.00 2.35 2.78 2.29 -
P/RPS 0.12 0.07 0.09 0.12 0.20 0.42 1.12 -31.05%
P/EPS 6.24 6.41 10.70 10.04 15.61 15.19 79.71 -34.56%
EY 16.03 15.61 9.34 9.96 6.41 6.58 1.25 52.93%
DY 4.65 8.00 7.09 4.00 2.13 0.00 0.00 -
P/NAPS 1.34 0.74 1.08 1.57 2.04 2.65 2.63 -10.62%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 20/05/20 29/05/19 23/05/18 30/05/17 25/05/16 06/05/15 -
Price 2.47 1.22 1.23 2.00 2.38 2.64 2.35 -
P/RPS 0.13 0.09 0.08 0.12 0.20 0.40 1.15 -30.44%
P/EPS 7.17 7.82 9.34 10.04 15.81 14.42 81.80 -33.32%
EY 13.95 12.79 10.71 9.96 6.33 6.93 1.22 50.04%
DY 4.05 6.56 8.13 4.00 2.10 0.00 0.00 -
P/NAPS 1.54 0.90 0.95 1.57 2.07 2.51 2.70 -8.92%

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