[CIHLDG] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -3.14%
YoY- -384.31%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 358,260 395,348 350,172 92,257 38,328 38,306 39,812 333.21%
PBT 9,977 9,782 5,372 -1,376 -2,198 912 1,308 287.97%
Tax -2,842 -3,552 -1,988 -909 -285 -350 -444 245.13%
NP 7,134 6,230 3,384 -2,285 -2,484 562 864 309.04%
-
NP to SH 7,136 6,230 3,384 -2,562 -2,484 562 864 309.12%
-
Tax Rate 28.49% 36.31% 37.01% - - 38.38% 33.94% -
Total Cost 351,125 389,118 346,788 94,542 40,812 37,744 38,948 333.74%
-
Net Worth 140,940 137,700 136,079 120,770 113,600 116,439 116,439 13.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 140,940 137,700 136,079 120,770 113,600 116,439 116,439 13.59%
NOSH 162,000 162,000 162,000 162,000 142,000 142,000 142,000 9.19%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.99% 1.58% 0.97% -2.48% -6.48% 1.47% 2.17% -
ROE 5.06% 4.52% 2.49% -2.12% -2.19% 0.48% 0.74% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 221.15 244.04 216.16 63.40 26.99 26.98 28.04 296.72%
EPS 4.40 3.84 2.08 -1.76 -1.75 0.40 0.60 277.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.84 0.83 0.80 0.82 0.82 4.02%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 221.15 244.04 216.16 56.95 23.66 23.65 24.58 333.16%
EPS 4.40 3.84 2.08 -1.58 -1.53 0.35 0.53 310.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.84 0.7455 0.7012 0.7188 0.7188 13.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.29 0.98 1.04 1.08 1.17 1.11 1.02 -
P/RPS 1.04 0.40 0.48 1.70 4.33 4.11 3.64 -56.65%
P/EPS 51.99 25.48 49.79 -61.34 -66.88 280.46 167.64 -54.21%
EY 1.92 3.92 2.01 -1.63 -1.50 0.36 0.60 117.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.15 1.24 1.30 1.46 1.35 1.24 65.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 11/02/15 14/11/14 27/08/14 07/05/14 12/02/14 18/11/13 -
Price 2.35 1.02 1.00 1.00 1.15 1.15 1.08 -
P/RPS 1.06 0.42 0.46 1.58 4.26 4.26 3.85 -57.71%
P/EPS 53.35 26.52 47.87 -56.79 -65.74 290.57 177.50 -55.16%
EY 1.87 3.77 2.09 -1.76 -1.52 0.34 0.56 123.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.20 1.19 1.20 1.44 1.40 1.32 61.20%

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