[CIHLDG] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 16.29%
YoY- -38.26%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,210,554 2,127,368 2,272,914 2,453,469 2,481,110 2,480,392 2,602,701 -10.28%
PBT 69,046 54,132 33,292 35,657 32,210 37,280 45,300 32.34%
Tax -6,486 -6,048 -6,220 -6,068 -5,452 -6,728 -265 738.09%
NP 62,560 48,084 27,072 29,589 26,758 30,552 45,035 24.42%
-
NP to SH 41,916 34,564 19,035 21,176 18,210 21,864 31,108 21.92%
-
Tax Rate 9.39% 11.17% 18.68% 17.02% 16.93% 18.05% 0.58% -
Total Cost 2,147,994 2,079,284 2,245,842 2,423,880 2,454,352 2,449,840 2,557,666 -10.95%
-
Net Worth 218,700 218,700 210,599 210,599 204,119 217,080 210,599 2.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 12,960 - - - 16,200 -
Div Payout % - - 68.09% - - - 52.08% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 218,700 218,700 210,599 210,599 204,119 217,080 210,599 2.54%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.83% 2.26% 1.19% 1.21% 1.08% 1.23% 1.73% -
ROE 19.17% 15.80% 9.04% 10.06% 8.92% 10.07% 14.77% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,364.54 1,313.19 1,403.03 1,514.49 1,531.55 1,531.11 1,606.61 -10.28%
EPS 25.88 21.32 11.75 13.07 11.24 13.48 19.20 21.95%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 1.35 1.35 1.30 1.30 1.26 1.34 1.30 2.54%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,364.54 1,313.19 1,403.03 1,514.49 1,531.55 1,531.11 1,606.61 -10.28%
EPS 25.88 21.32 11.75 13.07 11.24 13.48 19.20 21.95%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 1.35 1.35 1.30 1.30 1.26 1.34 1.30 2.54%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.28 1.32 1.37 1.41 1.64 1.80 1.84 -
P/RPS 0.09 0.10 0.10 0.09 0.11 0.12 0.11 -12.48%
P/EPS 4.95 6.19 11.66 10.79 14.59 13.34 9.58 -35.53%
EY 20.21 16.16 8.58 9.27 6.85 7.50 10.44 55.13%
DY 0.00 0.00 5.84 0.00 0.00 0.00 5.43 -
P/NAPS 0.95 0.98 1.05 1.08 1.30 1.34 1.42 -23.45%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 29/08/19 29/05/19 27/02/19 28/11/18 21/08/18 -
Price 1.22 1.30 1.29 1.23 1.61 1.66 1.79 -
P/RPS 0.09 0.10 0.09 0.08 0.11 0.11 0.11 -12.48%
P/EPS 4.72 6.09 10.98 9.41 14.32 12.30 9.32 -36.38%
EY 21.21 16.41 9.11 10.63 6.98 8.13 10.73 57.30%
DY 0.00 0.00 6.20 0.00 0.00 0.00 5.59 -
P/NAPS 0.90 0.96 0.99 0.95 1.28 1.24 1.38 -24.73%

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