[CIHLDG] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 232.08%
YoY- 291.67%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 399,278 358,260 395,348 350,172 92,257 38,328 38,306 379.22%
PBT 17,151 9,977 9,782 5,372 -1,376 -2,198 912 610.99%
Tax -4,058 -2,842 -3,552 -1,988 -909 -285 -350 414.57%
NP 13,093 7,134 6,230 3,384 -2,285 -2,484 562 720.42%
-
NP to SH 12,250 7,136 6,230 3,384 -2,562 -2,484 562 684.72%
-
Tax Rate 23.66% 28.49% 36.31% 37.01% - - 38.38% -
Total Cost 386,185 351,125 389,118 346,788 94,542 40,812 37,744 373.31%
-
Net Worth 147,420 140,940 137,700 136,079 120,770 113,600 116,439 17.08%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 147,420 140,940 137,700 136,079 120,770 113,600 116,439 17.08%
NOSH 162,000 162,000 162,000 162,000 162,000 142,000 142,000 9.20%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.28% 1.99% 1.58% 0.97% -2.48% -6.48% 1.47% -
ROE 8.31% 5.06% 4.52% 2.49% -2.12% -2.19% 0.48% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 246.47 221.15 244.04 216.16 63.40 26.99 26.98 338.77%
EPS 7.56 4.40 3.84 2.08 -1.76 -1.75 0.40 613.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.84 0.83 0.80 0.82 7.20%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 246.47 221.15 244.04 216.16 56.95 23.66 23.65 379.16%
EPS 7.56 4.40 3.84 2.08 -1.58 -1.53 0.35 679.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.84 0.7455 0.7012 0.7188 17.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.44 2.29 0.98 1.04 1.08 1.17 1.11 -
P/RPS 0.99 1.04 0.40 0.48 1.70 4.33 4.11 -61.38%
P/EPS 32.27 51.99 25.48 49.79 -61.34 -66.88 280.46 -76.43%
EY 3.10 1.92 3.92 2.01 -1.63 -1.50 0.36 321.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.63 1.15 1.24 1.30 1.46 1.35 58.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 07/05/14 12/02/14 -
Price 1.80 2.35 1.02 1.00 1.00 1.15 1.15 -
P/RPS 0.73 1.06 0.42 0.46 1.58 4.26 4.26 -69.24%
P/EPS 23.80 53.35 26.52 47.87 -56.79 -65.74 290.57 -81.22%
EY 4.20 1.87 3.77 2.09 -1.76 -1.52 0.34 436.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.70 1.20 1.19 1.20 1.44 1.40 26.07%

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