[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 268.2%
YoY- 1008.54%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 260,092 399,278 268,695 197,674 87,543 92,257 28,746 333.62%
PBT 19,018 17,151 7,483 4,891 1,343 -1,376 -1,649 -
Tax -5,216 -4,058 -2,132 -1,776 -497 -909 -214 739.01%
NP 13,802 13,093 5,351 3,115 846 -2,285 -1,863 -
-
NP to SH 10,068 12,250 5,352 3,115 846 -2,562 -1,863 -
-
Tax Rate 27.43% 23.66% 28.49% 36.31% 37.01% - - -
Total Cost 246,290 386,185 263,344 194,559 86,697 94,542 30,609 301.03%
-
Net Worth 157,140 147,420 140,940 137,700 136,079 120,770 113,600 24.12%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 157,140 147,420 140,940 137,700 136,079 120,770 113,600 24.12%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 142,000 9.17%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.31% 3.28% 1.99% 1.58% 0.97% -2.48% -6.48% -
ROE 6.41% 8.31% 3.80% 2.26% 0.62% -2.12% -1.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 160.55 246.47 165.86 122.02 54.04 63.40 20.24 297.23%
EPS 6.21 7.56 3.30 1.92 0.52 -1.76 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.91 0.87 0.85 0.84 0.83 0.80 13.69%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 160.55 246.47 165.86 122.02 54.04 56.95 17.74 333.69%
EPS 6.21 7.56 3.30 1.92 0.52 -1.58 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.91 0.87 0.85 0.84 0.7455 0.7012 24.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.75 2.44 2.29 0.98 1.04 1.08 1.17 -
P/RPS 1.09 0.99 1.38 0.80 1.92 1.70 5.78 -67.08%
P/EPS 28.16 32.27 69.32 50.97 199.15 -61.34 -89.18 -
EY 3.55 3.10 1.44 1.96 0.50 -1.63 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.68 2.63 1.15 1.24 1.30 1.46 14.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 26/08/15 06/05/15 11/02/15 14/11/14 27/08/14 07/05/14 -
Price 2.73 1.80 2.35 1.02 1.00 1.00 1.15 -
P/RPS 1.70 0.73 1.42 0.84 1.85 1.58 5.68 -55.22%
P/EPS 43.93 23.80 71.13 53.05 191.49 -56.79 -87.65 -
EY 2.28 4.20 1.41 1.89 0.52 -1.76 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.98 2.70 1.20 1.19 1.20 1.44 56.09%

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