Highlights

[CNI] QoQ Quarter Result on 2018-09-30 [#3]

Stock [CNI]: CNI HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -85.12%    YoY -     -87.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 24,522 22,779 20,662 18,285 21,740 24,854 19,736 15.53%
  QoQ % 7.65% 10.25% 13.00% -15.89% -12.53% 25.93% -
  Horiz. % 124.25% 115.42% 104.69% 92.65% 110.15% 125.93% 100.00%
PBT 928 874 1,656 74 27 2,519 -1,209 -
  QoQ % 6.18% -47.22% 2,137.84% 174.07% -98.93% 308.35% -
  Horiz. % -76.76% -72.29% -136.97% -6.12% -2.23% -208.35% 100.00%
Tax -1,602 -581 -280 -69 -1,178 -475 153 -
  QoQ % -175.73% -107.50% -305.80% 94.14% -148.00% -410.46% -
  Horiz. % -1,047.06% -379.74% -183.01% -45.10% -769.93% -310.46% 100.00%
NP -674 293 1,376 5 -1,151 2,044 -1,056 -25.81%
  QoQ % -330.03% -78.71% 27,420.00% 100.43% -156.31% 293.56% -
  Horiz. % 63.83% -27.75% -130.30% -0.47% 109.00% -193.56% 100.00%
NP to SH -705 191 1,284 -12 -1,144 1,475 -1,433 -37.60%
  QoQ % -469.11% -85.12% 10,800.00% 98.95% -177.56% 202.93% -
  Horiz. % 49.20% -13.33% -89.60% 0.84% 79.83% -102.93% 100.00%
Tax Rate 172.63 % 66.48 % 16.91 % 93.24 % 4,362.96 % 18.86 % - % -
  QoQ % 159.67% 293.14% -81.86% -97.86% 23,033.40% 0.00% -
  Horiz. % 915.32% 352.49% 89.66% 494.38% 23,133.40% 100.00% -
Total Cost 25,196 22,486 19,286 18,280 22,891 22,810 20,792 13.62%
  QoQ % 12.05% 16.59% 5.50% -20.14% 0.36% 9.71% -
  Horiz. % 121.18% 108.15% 92.76% 87.92% 110.10% 109.71% 100.00%
Net Worth 78,419 78,419 78,419 78,419 78,423 78,430 78,434 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.01% -0.01% -0.01% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.99% 99.99% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,138 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 78,419 78,419 78,419 78,419 78,423 78,430 78,434 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.01% -0.01% -0.01% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.99% 99.99% 100.00%
NOSH 712,905 712,905 712,905 712,905 712,943 713,006 713,043 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.01% -0.01% -0.01% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.75 % 1.29 % 6.66 % 0.03 % -5.29 % 8.22 % -5.35 % -35.75%
  QoQ % -313.18% -80.63% 22,100.00% 100.57% -164.36% 253.64% -
  Horiz. % 51.40% -24.11% -124.49% -0.56% 98.88% -153.64% 100.00%
ROE -0.90 % 0.24 % 1.64 % -0.02 % -1.46 % 1.88 % -1.83 % -37.61%
  QoQ % -475.00% -85.37% 8,300.00% 98.63% -177.66% 202.73% -
  Horiz. % 49.18% -13.11% -89.62% 1.09% 79.78% -102.73% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.44 3.20 2.90 2.56 3.05 3.49 2.77 15.49%
  QoQ % 7.50% 10.34% 13.28% -16.07% -12.61% 25.99% -
  Horiz. % 124.19% 115.52% 104.69% 92.42% 110.11% 125.99% 100.00%
EPS -0.10 0.03 0.16 0.00 -0.16 0.21 -0.20 -36.92%
  QoQ % -433.33% -81.25% 0.00% 0.00% -176.19% 205.00% -
  Horiz. % 50.00% -15.00% -80.00% -0.00% 80.00% -105.00% 100.00%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1100 0.1100 0.1100 0.1100 0.1100 0.1100 0.1100 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 704,999
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.41 3.16 2.87 2.54 3.02 3.45 2.74 15.65%
  QoQ % 7.91% 10.10% 12.99% -15.89% -12.46% 25.91% -
  Horiz. % 124.45% 115.33% 104.74% 92.70% 110.22% 125.91% 100.00%
EPS -0.10 0.03 0.18 0.00 -0.16 0.20 -0.20 -36.92%
  QoQ % -433.33% -83.33% 0.00% 0.00% -180.00% 200.00% -
  Horiz. % 50.00% -15.00% -90.00% -0.00% 80.00% -100.00% 100.00%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1089 0.1089 0.1089 0.1089 0.1089 0.1089 0.1089 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0600 0.0800 0.0750 0.0800 0.1300 0.0700 0.0750 -
P/RPS 1.74 2.50 2.59 3.12 4.26 2.01 2.71 -25.51%
  QoQ % -30.40% -3.47% -16.99% -26.76% 111.94% -25.83% -
  Horiz. % 64.21% 92.25% 95.57% 115.13% 157.20% 74.17% 100.00%
P/EPS -60.67 298.60 41.64 -4,752.70 -81.02 33.84 -37.32 38.14%
  QoQ % -120.32% 617.10% 100.88% -5,766.08% -339.42% 190.68% -
  Horiz. % 162.57% -800.11% -111.58% 12,735.00% 217.10% -90.68% 100.00%
EY -1.65 0.33 2.40 -0.02 -1.23 2.96 -2.68 -27.56%
  QoQ % -600.00% -86.25% 12,100.00% 98.37% -141.55% 210.45% -
  Horiz. % 61.57% -12.31% -89.55% 0.75% 45.90% -110.45% 100.00%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.55 0.73 0.68 0.73 1.18 0.64 0.68 -13.16%
  QoQ % -24.66% 7.35% -6.85% -38.14% 84.37% -5.88% -
  Horiz. % 80.88% 107.35% 100.00% 107.35% 173.53% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 29/08/18 25/05/18 28/02/18 29/11/17 23/08/17 -
Price 0.0700 0.0700 0.0700 0.0750 0.1100 0.0700 0.0700 -
P/RPS 2.04 2.19 2.42 2.92 3.61 2.01 2.53 -13.34%
  QoQ % -6.85% -9.50% -17.12% -19.11% 79.60% -20.55% -
  Horiz. % 80.63% 86.56% 95.65% 115.42% 142.69% 79.45% 100.00%
P/EPS -70.78 261.27 38.87 -4,455.66 -68.55 33.84 -34.83 60.23%
  QoQ % -127.09% 572.16% 100.87% -6,399.87% -302.57% 197.16% -
  Horiz. % 203.22% -750.13% -111.60% 12,792.59% 196.81% -97.16% 100.00%
EY -1.41 0.38 2.57 -0.02 -1.46 2.96 -2.87 -37.66%
  QoQ % -471.05% -85.21% 12,950.00% 98.63% -149.32% 203.14% -
  Horiz. % 49.13% -13.24% -89.55% 0.70% 50.87% -103.14% 100.00%
DY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.64 0.64 0.68 1.00 0.64 0.64 -
  QoQ % 0.00% 0.00% -5.88% -32.00% 56.25% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 106.25% 156.25% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

171  470  518  1035 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 ARMADA 0.195-0.005 
 PERDANA 0.395-0.05 
 PUC 0.10-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 SEACERA 0.37-0.015 
 HSI-H6G 0.365-0.01 
Partners & Brokers