[CIHLDG] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 52.67%
YoY- 120.84%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 4,418,707 5,321,948 3,682,258 2,989,090 2,260,618 2,435,912 2,660,927 8.81%
PBT 135,329 176,310 123,356 95,918 43,955 34,265 50,173 17.96%
Tax -6,880 -4,495 -5,697 -6,512 -5,949 -4,363 -3,203 13.57%
NP 128,449 171,815 117,659 89,406 38,006 29,902 46,970 18.23%
-
NP to SH 81,722 103,545 64,331 55,831 25,281 21,341 32,268 16.73%
-
Tax Rate 5.08% 2.55% 4.62% 6.79% 13.53% 12.73% 6.38% -
Total Cost 4,290,258 5,150,133 3,564,599 2,899,684 2,222,612 2,406,010 2,613,957 8.60%
-
Net Worth 442,260 387,180 304,559 259,200 220,320 210,599 205,739 13.59%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 24,300 19,440 38,880 16,200 12,960 16,200 12,960 11.03%
Div Payout % 29.73% 18.77% 60.44% 29.02% 51.26% 75.91% 40.16% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 442,260 387,180 304,559 259,200 220,320 210,599 205,739 13.59%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.91% 3.23% 3.20% 2.99% 1.68% 1.23% 1.77% -
ROE 18.48% 26.74% 21.12% 21.54% 11.47% 10.13% 15.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2,727.60 3,285.15 2,273.00 1,845.12 1,395.44 1,503.65 1,642.55 8.81%
EPS 50.45 63.92 39.71 34.46 15.61 13.17 19.92 16.73%
DPS 15.00 12.00 24.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.73 2.39 1.88 1.60 1.36 1.30 1.27 13.59%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2,727.47 3,285.00 2,272.89 1,845.03 1,395.38 1,503.58 1,642.47 8.81%
EPS 50.44 63.91 39.71 34.46 15.60 13.17 19.92 16.73%
DPS 15.00 12.00 24.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.7299 2.3899 1.8799 1.5999 1.3599 1.2999 1.2699 13.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.83 3.39 2.93 2.15 1.00 1.41 2.00 -
P/RPS 0.10 0.10 0.13 0.12 0.07 0.09 0.12 -2.99%
P/EPS 5.61 5.30 7.38 6.24 6.41 10.70 10.04 -9.23%
EY 17.83 18.85 13.55 16.03 15.61 9.34 9.96 10.18%
DY 5.30 3.54 8.19 4.65 8.00 7.09 4.00 4.79%
P/NAPS 1.04 1.42 1.56 1.34 0.74 1.08 1.57 -6.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 25/05/22 25/05/21 20/05/20 29/05/19 23/05/18 -
Price 2.93 3.35 2.95 2.47 1.22 1.23 2.00 -
P/RPS 0.11 0.10 0.13 0.13 0.09 0.08 0.12 -1.43%
P/EPS 5.81 5.24 7.43 7.17 7.82 9.34 10.04 -8.70%
EY 17.22 19.08 13.46 13.95 12.79 10.71 9.96 9.54%
DY 5.12 3.58 8.14 4.05 6.56 8.13 4.00 4.19%
P/NAPS 1.07 1.40 1.57 1.54 0.90 0.95 1.57 -6.18%

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