Highlights

[CIHLDG] YoY Quarter Result on 2018-09-30 [#1]

Stock [CIHLDG]: CI HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     0.09%    YoY -     -50.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 531,842 620,098 738,485 360,220 260,092 87,543 9,953 94.02%
  YoY % -14.23% -16.03% 105.01% 38.50% 197.10% 779.56% -
  Horiz. % 5,343.53% 6,230.26% 7,419.72% 3,619.21% 2,613.20% 879.56% 100.00%
PBT 13,533 9,320 18,770 8,077 19,018 1,343 327 85.93%
  YoY % 45.20% -50.35% 132.39% -57.53% 1,316.08% 310.70% -
  Horiz. % 4,138.53% 2,850.15% 5,740.06% 2,470.03% 5,815.90% 410.70% 100.00%
Tax -1,512 -1,682 -3,114 -876 -5,216 -497 -111 54.51%
  YoY % 10.11% 45.99% -255.48% 83.21% -949.50% -347.75% -
  Horiz. % 1,362.16% 1,515.32% 2,805.41% 789.19% 4,699.10% 447.75% 100.00%
NP 12,021 7,638 15,656 7,201 13,802 846 216 95.34%
  YoY % 57.38% -51.21% 117.41% -47.83% 1,531.44% 291.67% -
  Horiz. % 5,565.28% 3,536.11% 7,248.15% 3,333.80% 6,389.81% 391.67% 100.00%
NP to SH 8,641 5,466 10,995 5,057 10,068 846 216 84.88%
  YoY % 58.09% -50.29% 117.42% -49.77% 1,090.07% 291.67% -
  Horiz. % 4,000.46% 2,530.56% 5,090.28% 2,341.20% 4,661.11% 391.67% 100.00%
Tax Rate 11.17 % 18.05 % 16.59 % 10.85 % 27.43 % 37.01 % 33.94 % -16.90%
  YoY % -38.12% 8.80% 52.90% -60.44% -25.88% 9.05% -
  Horiz. % 32.91% 53.18% 48.88% 31.97% 80.82% 109.05% 100.00%
Total Cost 519,821 612,460 722,829 353,019 246,290 86,697 9,737 93.99%
  YoY % -15.13% -15.27% 104.76% 43.33% 184.08% 790.39% -
  Horiz. % 5,338.62% 6,290.03% 7,423.53% 3,625.54% 2,529.42% 890.39% 100.00%
Net Worth 218,700 217,080 204,119 178,200 157,140 136,079 116,439 11.07%
  YoY % 0.75% 6.35% 14.55% 13.40% 15.48% 16.87% -
  Horiz. % 187.82% 186.43% 175.30% 153.04% 134.95% 116.87% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 218,700 217,080 204,119 178,200 157,140 136,079 116,439 11.07%
  YoY % 0.75% 6.35% 14.55% 13.40% 15.48% 16.87% -
  Horiz. % 187.82% 186.43% 175.30% 153.04% 134.95% 116.87% 100.00%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 142,000 2.22%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.08% -
  Horiz. % 114.08% 114.08% 114.08% 114.08% 114.08% 114.08% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.26 % 1.23 % 2.12 % 2.00 % 5.31 % 0.97 % 2.17 % 0.68%
  YoY % 83.74% -41.98% 6.00% -62.34% 447.42% -55.30% -
  Horiz. % 104.15% 56.68% 97.70% 92.17% 244.70% 44.70% 100.00%
ROE 3.95 % 2.52 % 5.39 % 2.84 % 6.41 % 0.62 % 0.19 % 65.78%
  YoY % 56.75% -53.25% 89.79% -55.69% 933.87% 226.32% -
  Horiz. % 2,078.95% 1,326.32% 2,836.84% 1,494.74% 3,373.68% 326.32% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 328.30 382.78 455.85 222.36 160.55 54.04 7.01 89.80%
  YoY % -14.23% -16.03% 105.01% 38.50% 197.09% 670.90% -
  Horiz. % 4,683.31% 5,460.48% 6,502.85% 3,172.04% 2,290.30% 770.90% 100.00%
EPS 5.33 3.37 6.79 3.12 6.21 0.52 0.15 81.27%
  YoY % 58.16% -50.37% 117.63% -49.76% 1,094.23% 246.67% -
  Horiz. % 3,553.33% 2,246.67% 4,526.67% 2,080.00% 4,140.00% 346.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3500 1.3400 1.2600 1.1000 0.9700 0.8400 0.8200 8.66%
  YoY % 0.75% 6.35% 14.55% 13.40% 15.48% 2.44% -
  Horiz. % 164.63% 163.41% 153.66% 134.15% 118.29% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 328.30 382.78 455.85 222.36 160.55 54.04 6.14 94.04%
  YoY % -14.23% -16.03% 105.01% 38.50% 197.09% 780.13% -
  Horiz. % 5,346.91% 6,234.20% 7,424.27% 3,621.50% 2,614.82% 880.13% 100.00%
EPS 5.33 3.37 6.79 3.12 6.21 0.52 0.13 85.64%
  YoY % 58.16% -50.37% 117.63% -49.76% 1,094.23% 300.00% -
  Horiz. % 4,100.00% 2,592.31% 5,223.08% 2,400.00% 4,776.92% 400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3500 1.3400 1.2600 1.1000 0.9700 0.8400 0.7188 11.07%
  YoY % 0.75% 6.35% 14.55% 13.40% 15.48% 16.86% -
  Horiz. % 187.81% 186.42% 175.29% 153.03% 134.95% 116.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3200 1.8000 2.2300 2.6600 1.7500 1.0400 1.0200 -
P/RPS 0.40 0.47 0.49 1.20 1.09 1.92 14.55 -45.05%
  YoY % -14.89% -4.08% -59.17% 10.09% -43.23% -86.80% -
  Horiz. % 2.75% 3.23% 3.37% 8.25% 7.49% 13.20% 100.00%
P/EPS 24.75 53.35 32.86 85.21 28.16 199.15 670.56 -42.28%
  YoY % -53.61% 62.36% -61.44% 202.59% -85.86% -70.30% -
  Horiz. % 3.69% 7.96% 4.90% 12.71% 4.20% 29.70% 100.00%
EY 4.04 1.87 3.04 1.17 3.55 0.50 0.15 73.09%
  YoY % 116.04% -38.49% 159.83% -67.04% 610.00% 233.33% -
  Horiz. % 2,693.33% 1,246.67% 2,026.67% 780.00% 2,366.67% 333.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.34 1.77 2.42 1.80 1.24 1.24 -3.84%
  YoY % -26.87% -24.29% -26.86% 34.44% 45.16% 0.00% -
  Horiz. % 79.03% 108.06% 142.74% 195.16% 145.16% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 22/11/17 23/11/16 23/11/15 14/11/14 18/11/13 -
Price 1.3000 1.6600 2.0700 2.5600 2.7300 1.0000 1.0800 -
P/RPS 0.40 0.43 0.45 1.15 1.70 1.85 15.41 -45.57%
  YoY % -6.98% -4.44% -60.87% -32.35% -8.11% -87.99% -
  Horiz. % 2.60% 2.79% 2.92% 7.46% 11.03% 12.01% 100.00%
P/EPS 24.37 49.20 30.50 82.01 43.93 191.49 710.00 -42.98%
  YoY % -50.47% 61.31% -62.81% 86.68% -77.06% -73.03% -
  Horiz. % 3.43% 6.93% 4.30% 11.55% 6.19% 26.97% 100.00%
EY 4.10 2.03 3.28 1.22 2.28 0.52 0.14 75.52%
  YoY % 101.97% -38.11% 168.85% -46.49% 338.46% 271.43% -
  Horiz. % 2,928.57% 1,450.00% 2,342.86% 871.43% 1,628.57% 371.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.24 1.64 2.33 2.81 1.19 1.32 -5.17%
  YoY % -22.58% -24.39% -29.61% -17.08% 136.13% -9.85% -
  Horiz. % 72.73% 93.94% 124.24% 176.52% 212.88% 90.15% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers