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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 620,098 738,485 360,220 260,092 87,543 9,953 9,787 99.60%
  YoY % -16.03% 105.01% 38.50% 197.10% 779.56% 1.70% -
  Horiz. % 6,335.94% 7,545.57% 3,680.60% 2,657.53% 894.48% 101.70% 100.00%
PBT 9,320 18,770 8,077 19,018 1,343 327 -64 -
  YoY % -50.35% 132.39% -57.53% 1,316.08% 310.70% 610.94% -
  Horiz. % -14,562.50% -29,328.12% -12,620.31% -29,715.62% -2,098.44% -510.94% 100.00%
Tax -1,682 -3,114 -876 -5,216 -497 -111 -235 38.80%
  YoY % 45.99% -255.48% 83.21% -949.50% -347.75% 52.77% -
  Horiz. % 715.74% 1,325.11% 372.77% 2,219.57% 211.49% 47.23% 100.00%
NP 7,638 15,656 7,201 13,802 846 216 -299 -
  YoY % -51.21% 117.41% -47.83% 1,531.44% 291.67% 172.24% -
  Horiz. % -2,554.52% -5,236.12% -2,408.36% -4,616.05% -282.94% -72.24% 100.00%
NP to SH 5,466 10,995 5,057 10,068 846 216 -299 -
  YoY % -50.29% 117.42% -49.77% 1,090.07% 291.67% 172.24% -
  Horiz. % -1,828.09% -3,677.26% -1,691.30% -3,367.22% -282.94% -72.24% 100.00%
Tax Rate 18.05 % 16.59 % 10.85 % 27.43 % 37.01 % 33.94 % - % -
  YoY % 8.80% 52.90% -60.44% -25.88% 9.05% 0.00% -
  Horiz. % 53.18% 48.88% 31.97% 80.82% 109.05% 100.00% -
Total Cost 612,460 722,829 353,019 246,290 86,697 9,737 10,086 98.19%
  YoY % -15.27% 104.76% 43.33% 184.08% 790.39% -3.46% -
  Horiz. % 6,072.38% 7,166.66% 3,500.09% 2,441.90% 859.58% 96.54% 100.00%
Net Worth 217,080 204,119 178,200 157,140 136,079 116,439 116,439 10.93%
  YoY % 6.35% 14.55% 13.40% 15.48% 16.87% 0.00% -
  Horiz. % 186.43% 175.30% 153.04% 134.95% 116.87% 100.00% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 217,080 204,119 178,200 157,140 136,079 116,439 116,439 10.93%
  YoY % 6.35% 14.55% 13.40% 15.48% 16.87% 0.00% -
  Horiz. % 186.43% 175.30% 153.04% 134.95% 116.87% 100.00% 100.00%
NOSH 162,000 162,000 162,000 162,000 162,000 142,000 142,000 2.22%
  YoY % 0.00% 0.00% 0.00% 0.00% 14.08% 0.00% -
  Horiz. % 114.08% 114.08% 114.08% 114.08% 114.08% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.23 % 2.12 % 2.00 % 5.31 % 0.97 % 2.17 % -3.06 % -
  YoY % -41.98% 6.00% -62.34% 447.42% -55.30% 170.92% -
  Horiz. % -40.20% -69.28% -65.36% -173.53% -31.70% -70.92% 100.00%
ROE 2.52 % 5.39 % 2.84 % 6.41 % 0.62 % 0.19 % -0.26 % -
  YoY % -53.25% 89.79% -55.69% 933.87% 226.32% 173.08% -
  Horiz. % -969.23% -2,073.08% -1,092.31% -2,465.38% -238.46% -73.08% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 382.78 455.85 222.36 160.55 54.04 7.01 6.89 95.28%
  YoY % -16.03% 105.01% 38.50% 197.09% 670.90% 1.74% -
  Horiz. % 5,555.59% 6,616.11% 3,227.29% 2,330.19% 784.33% 101.74% 100.00%
EPS 3.37 6.79 3.12 6.21 0.52 0.15 -0.21 -
  YoY % -50.37% 117.63% -49.76% 1,094.23% 246.67% 171.43% -
  Horiz. % -1,604.76% -3,233.33% -1,485.71% -2,957.14% -247.62% -71.43% 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 1.3400 1.2600 1.1000 0.9700 0.8400 0.8200 0.8200 8.53%
  YoY % 6.35% 14.55% 13.40% 15.48% 2.44% 0.00% -
  Horiz. % 163.41% 153.66% 134.15% 118.29% 102.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 382.78 455.85 222.36 160.55 54.04 6.14 6.04 99.61%
  YoY % -16.03% 105.01% 38.50% 197.09% 780.13% 1.66% -
  Horiz. % 6,337.42% 7,547.19% 3,681.46% 2,658.11% 894.70% 101.66% 100.00%
EPS 3.37 6.79 3.12 6.21 0.52 0.13 -0.18 -
  YoY % -50.37% 117.63% -49.76% 1,094.23% 300.00% 172.22% -
  Horiz. % -1,872.22% -3,772.22% -1,733.33% -3,450.00% -288.89% -72.22% 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 1.3400 1.2600 1.1000 0.9700 0.8400 0.7188 0.7188 10.93%
  YoY % 6.35% 14.55% 13.40% 15.48% 16.86% 0.00% -
  Horiz. % 186.42% 175.29% 153.03% 134.95% 116.86% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.8000 2.2300 2.6600 1.7500 1.0400 1.0200 0.9700 -
P/RPS 0.47 0.49 1.20 1.09 1.92 14.55 14.07 -43.24%
  YoY % -4.08% -59.17% 10.09% -43.23% -86.80% 3.41% -
  Horiz. % 3.34% 3.48% 8.53% 7.75% 13.65% 103.41% 100.00%
P/EPS 53.35 32.86 85.21 28.16 199.15 670.56 -460.67 -
  YoY % 62.36% -61.44% 202.59% -85.86% -70.30% 245.56% -
  Horiz. % -11.58% -7.13% -18.50% -6.11% -43.23% -145.56% 100.00%
EY 1.87 3.04 1.17 3.55 0.50 0.15 -0.22 -
  YoY % -38.49% 159.83% -67.04% 610.00% 233.33% 168.18% -
  Horiz. % -850.00% -1,381.82% -531.82% -1,613.64% -227.27% -68.18% 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 1.34 1.77 2.42 1.80 1.24 1.24 1.18 2.14%
  YoY % -24.29% -26.86% 34.44% 45.16% 0.00% 5.08% -
  Horiz. % 113.56% 150.00% 205.08% 152.54% 105.08% 105.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 23/11/16 23/11/15 14/11/14 18/11/13 07/11/12 -
Price 1.6600 2.0700 2.5600 2.7300 1.0000 1.0800 0.9500 -
P/RPS 0.43 0.45 1.15 1.70 1.85 15.41 13.78 -43.88%
  YoY % -4.44% -60.87% -32.35% -8.11% -87.99% 11.83% -
  Horiz. % 3.12% 3.27% 8.35% 12.34% 13.43% 111.83% 100.00%
P/EPS 49.20 30.50 82.01 43.93 191.49 710.00 -451.17 -
  YoY % 61.31% -62.81% 86.68% -77.06% -73.03% 257.37% -
  Horiz. % -10.90% -6.76% -18.18% -9.74% -42.44% -157.37% 100.00%
EY 2.03 3.28 1.22 2.28 0.52 0.14 -0.22 -
  YoY % -38.11% 168.85% -46.49% 338.46% 271.43% 163.64% -
  Horiz. % -922.73% -1,490.91% -554.55% -1,036.36% -236.36% -63.64% 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 1.24 1.64 2.33 2.81 1.19 1.32 1.16 1.12%
  YoY % -24.39% -29.61% -17.08% 136.13% -9.85% 13.79% -
  Horiz. % 106.90% 141.38% 200.86% 242.24% 102.59% 113.79% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers