[CIHLDG] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -18.16%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 5,321,948 3,682,258 2,989,090 2,260,618 2,435,912 2,660,927 1,886,042 18.86%
PBT 176,310 123,356 95,918 43,955 34,265 50,173 48,847 23.84%
Tax -4,495 -5,697 -6,512 -5,949 -4,363 -3,203 -11,851 -14.91%
NP 171,815 117,659 89,406 38,006 29,902 46,970 36,996 29.15%
-
NP to SH 103,545 64,331 55,831 25,281 21,341 32,268 24,390 27.23%
-
Tax Rate 2.55% 4.62% 6.79% 13.53% 12.73% 6.38% 24.26% -
Total Cost 5,150,133 3,564,599 2,899,684 2,222,612 2,406,010 2,613,957 1,849,046 18.60%
-
Net Worth 387,180 304,559 259,200 220,320 210,599 205,739 186,299 12.96%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 19,440 38,880 16,200 12,960 16,200 12,960 8,100 15.70%
Div Payout % 18.77% 60.44% 29.02% 51.26% 75.91% 40.16% 33.21% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 387,180 304,559 259,200 220,320 210,599 205,739 186,299 12.96%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.23% 3.20% 2.99% 1.68% 1.23% 1.77% 1.96% -
ROE 26.74% 21.12% 21.54% 11.47% 10.13% 15.68% 13.09% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3,285.15 2,273.00 1,845.12 1,395.44 1,503.65 1,642.55 1,164.22 18.86%
EPS 63.92 39.71 34.46 15.61 13.17 19.92 15.06 27.22%
DPS 12.00 24.00 10.00 8.00 10.00 8.00 5.00 15.70%
NAPS 2.39 1.88 1.60 1.36 1.30 1.27 1.15 12.96%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3,285.00 2,272.89 1,845.03 1,395.38 1,503.58 1,642.47 1,164.17 18.86%
EPS 63.91 39.71 34.46 15.60 13.17 19.92 15.05 27.24%
DPS 12.00 24.00 10.00 8.00 10.00 8.00 5.00 15.70%
NAPS 2.3899 1.8799 1.5999 1.3599 1.2999 1.2699 1.1499 12.96%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.39 2.93 2.15 1.00 1.41 2.00 2.35 -
P/RPS 0.10 0.13 0.12 0.07 0.09 0.12 0.20 -10.90%
P/EPS 5.30 7.38 6.24 6.41 10.70 10.04 15.61 -16.46%
EY 18.85 13.55 16.03 15.61 9.34 9.96 6.41 19.68%
DY 3.54 8.19 4.65 8.00 7.09 4.00 2.13 8.83%
P/NAPS 1.42 1.56 1.34 0.74 1.08 1.57 2.04 -5.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 25/05/22 25/05/21 20/05/20 29/05/19 23/05/18 30/05/17 -
Price 3.35 2.95 2.47 1.22 1.23 2.00 2.38 -
P/RPS 0.10 0.13 0.13 0.09 0.08 0.12 0.20 -10.90%
P/EPS 5.24 7.43 7.17 7.82 9.34 10.04 15.81 -16.80%
EY 19.08 13.46 13.95 12.79 10.71 9.96 6.33 20.17%
DY 3.58 8.14 4.05 6.56 8.13 4.00 2.10 9.29%
P/NAPS 1.40 1.57 1.54 0.90 0.95 1.57 2.07 -6.30%

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