Highlights

[CNI] YoY Quarter Result on 2020-06-30 [#2]

Stock [CNI]: CNI HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     111.80%    YoY -     104.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 16,486 15,610 20,662 19,736 25,734 20,730 20,168 -3.30%
  YoY % 5.61% -24.45% 4.69% -23.31% 24.14% 2.79% -
  Horiz. % 81.74% 77.40% 102.45% 97.86% 127.60% 102.79% 100.00%
PBT 141 -2,225 1,656 -1,209 -81 -1,874 -3,127 -
  YoY % 106.34% -234.36% 236.97% -1,392.59% 95.68% 40.07% -
  Horiz. % -4.51% 71.15% -52.96% 38.66% 2.59% 59.93% 100.00%
Tax -125 -21 -280 153 -55 416 186 -
  YoY % -495.24% 92.50% -283.01% 378.18% -113.22% 123.66% -
  Horiz. % -67.20% -11.29% -150.54% 82.26% -29.57% 223.66% 100.00%
NP 16 -2,246 1,376 -1,056 -136 -1,458 -2,941 -
  YoY % 100.71% -263.23% 230.30% -676.47% 90.67% 50.43% -
  Horiz. % -0.54% 76.37% -46.79% 35.91% 4.62% 49.57% 100.00%
NP to SH 105 -2,381 1,284 -1,433 -271 -1,151 -2,847 -
  YoY % 104.41% -285.44% 189.60% -428.78% 76.46% 59.57% -
  Horiz. % -3.69% 83.63% -45.10% 50.33% 9.52% 40.43% 100.00%
Tax Rate 88.65 % - % 16.91 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 524.25% 0.00% 100.00% - - - -
Total Cost 16,470 17,856 19,286 20,792 25,870 22,188 23,109 -5.48%
  YoY % -7.76% -7.41% -7.24% -19.63% 16.59% -3.99% -
  Horiz. % 71.27% 77.27% 83.46% 89.97% 111.95% 96.01% 100.00%
Net Worth 71,290 71,290 78,419 78,434 74,525 93,518 96,086 -4.85%
  YoY % 0.00% -9.09% -0.02% 5.25% -20.31% -2.67% -
  Horiz. % 74.19% 74.19% 81.61% 81.63% 77.56% 97.33% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 71,290 71,290 78,419 78,434 74,525 93,518 96,086 -4.85%
  YoY % 0.00% -9.09% -0.02% 5.25% -20.31% -2.67% -
  Horiz. % 74.19% 74.19% 81.61% 81.63% 77.56% 97.33% 100.00%
NOSH 712,905 712,905 712,905 713,043 677,500 719,375 711,749 0.03%
  YoY % 0.00% 0.00% -0.02% 5.25% -5.82% 1.07% -
  Horiz. % 100.16% 100.16% 100.16% 100.18% 95.19% 101.07% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.10 % -14.39 % 6.66 % -5.35 % -0.53 % -7.03 % -14.58 % -
  YoY % 100.69% -316.07% 224.49% -909.43% 92.46% 51.78% -
  Horiz. % -0.69% 98.70% -45.68% 36.69% 3.64% 48.22% 100.00%
ROE 0.15 % -3.34 % 1.64 % -1.83 % -0.36 % -1.23 % -2.96 % -
  YoY % 104.49% -303.66% 189.62% -408.33% 70.73% 58.45% -
  Horiz. % -5.07% 112.84% -55.41% 61.82% 12.16% 41.55% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.31 2.19 2.90 2.77 3.80 2.88 2.83 -3.32%
  YoY % 5.48% -24.48% 4.69% -27.11% 31.94% 1.77% -
  Horiz. % 81.63% 77.39% 102.47% 97.88% 134.28% 101.77% 100.00%
EPS 0.01 -0.33 0.16 -0.20 -0.04 -0.16 -0.40 -
  YoY % 103.03% -306.25% 180.00% -400.00% 75.00% 60.00% -
  Horiz. % -2.50% 82.50% -40.00% 50.00% 10.00% 40.00% 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 0.1000 0.1000 0.1100 0.1100 0.1100 0.1300 0.1350 -4.87%
  YoY % 0.00% -9.09% 0.00% 0.00% -15.38% -3.70% -
  Horiz. % 74.07% 74.07% 81.48% 81.48% 81.48% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 720,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.29 2.17 2.87 2.74 3.57 2.88 2.80 -3.29%
  YoY % 5.53% -24.39% 4.74% -23.25% 23.96% 2.86% -
  Horiz. % 81.79% 77.50% 102.50% 97.86% 127.50% 102.86% 100.00%
EPS 0.01 -0.33 0.18 -0.20 -0.04 -0.16 -0.40 -
  YoY % 103.03% -283.33% 190.00% -400.00% 75.00% 60.00% -
  Horiz. % -2.50% 82.50% -45.00% 50.00% 10.00% 40.00% 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 0.0990 0.0990 0.1089 0.1089 0.1035 0.1299 0.1335 -4.86%
  YoY % 0.00% -9.09% 0.00% 5.22% -20.32% -2.70% -
  Horiz. % 74.16% 74.16% 81.57% 81.57% 77.53% 97.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0500 0.0650 0.0750 0.0750 0.0750 0.0850 0.1150 -
P/RPS 2.16 2.97 2.59 2.71 1.97 2.95 4.06 -9.98%
  YoY % -27.27% 14.67% -4.43% 37.56% -33.22% -27.34% -
  Horiz. % 53.20% 73.15% 63.79% 66.75% 48.52% 72.66% 100.00%
P/EPS 339.48 -19.46 41.64 -37.32 -187.50 -53.13 -28.75 -
  YoY % 1,844.50% -146.73% 211.58% 80.10% -252.91% -84.80% -
  Horiz. % -1,180.80% 67.69% -144.83% 129.81% 652.17% 184.80% 100.00%
EY 0.29 -5.14 2.40 -2.68 -0.53 -1.88 -3.48 -
  YoY % 105.64% -314.17% 189.55% -405.66% 71.81% 45.98% -
  Horiz. % -8.33% 147.70% -68.97% 77.01% 15.23% 54.02% 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 0.50 0.65 0.68 0.68 0.68 0.65 0.85 -8.46%
  YoY % -23.08% -4.41% 0.00% 0.00% 4.62% -23.53% -
  Horiz. % 58.82% 76.47% 80.00% 80.00% 80.00% 76.47% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 29/08/18 23/08/17 25/08/16 27/08/15 21/08/14 -
Price 0.0800 0.0700 0.0700 0.0700 0.0800 0.0700 0.1150 -
P/RPS 3.46 3.20 2.42 2.53 2.11 2.43 4.06 -2.63%
  YoY % 8.12% 32.23% -4.35% 19.91% -13.17% -40.15% -
  Horiz. % 85.22% 78.82% 59.61% 62.32% 51.97% 59.85% 100.00%
P/EPS 543.17 -20.96 38.87 -34.83 -200.00 -43.75 -28.75 -
  YoY % 2,691.46% -153.92% 211.60% 82.58% -357.14% -52.17% -
  Horiz. % -1,889.29% 72.90% -135.20% 121.15% 695.65% 152.17% 100.00%
EY 0.18 -4.77 2.57 -2.87 -0.50 -2.29 -3.48 -
  YoY % 103.77% -285.60% 189.55% -474.00% 78.17% 34.20% -
  Horiz. % -5.17% 137.07% -73.85% 82.47% 14.37% 65.80% 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 0.80 0.70 0.64 0.64 0.73 0.54 0.85 -1.00%
  YoY % 14.29% 9.38% 0.00% -12.33% 35.19% -36.47% -
  Horiz. % 94.12% 82.35% 75.29% 75.29% 85.88% 63.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS