[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 66.58%
YoY- -58.91%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 531,842 2,272,914 1,840,102 1,240,555 620,098 2,602,701 2,006,891 -58.70%
PBT 13,533 33,292 26,743 16,105 9,320 45,300 37,853 -49.59%
Tax -1,512 -6,220 -4,551 -2,726 -1,682 -265 -454 122.85%
NP 12,021 27,072 22,192 13,379 7,638 45,035 37,399 -53.04%
-
NP to SH 8,641 19,035 15,882 9,105 5,466 31,108 25,726 -51.64%
-
Tax Rate 11.17% 18.68% 17.02% 16.93% 18.05% 0.58% 1.20% -
Total Cost 519,821 2,245,842 1,817,910 1,227,176 612,460 2,557,666 1,969,492 -58.82%
-
Net Worth 218,700 210,599 210,599 204,119 217,080 210,599 205,739 4.15%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 12,960 - - - 16,200 - -
Div Payout % - 68.09% - - - 52.08% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 218,700 210,599 210,599 204,119 217,080 210,599 205,739 4.15%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.26% 1.19% 1.21% 1.08% 1.23% 1.73% 1.86% -
ROE 3.95% 9.04% 7.54% 4.46% 2.52% 14.77% 12.50% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.30 1,403.03 1,135.87 765.77 382.78 1,606.61 1,238.82 -58.70%
EPS 5.33 11.75 9.80 5.62 3.37 19.20 15.88 -51.67%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.35 1.30 1.30 1.26 1.34 1.30 1.27 4.15%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 328.30 1,403.03 1,135.87 765.77 382.78 1,606.61 1,238.82 -58.70%
EPS 5.33 11.75 9.80 5.62 3.37 19.20 15.88 -51.67%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.35 1.30 1.30 1.26 1.34 1.30 1.27 4.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.32 1.37 1.41 1.64 1.80 1.84 2.00 -
P/RPS 0.40 0.10 0.12 0.21 0.47 0.11 0.16 84.09%
P/EPS 24.75 11.66 14.38 29.18 53.35 9.58 12.59 56.86%
EY 4.04 8.58 6.95 3.43 1.87 10.44 7.94 -36.23%
DY 0.00 5.84 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.98 1.05 1.08 1.30 1.34 1.42 1.57 -26.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 29/05/19 27/02/19 28/11/18 21/08/18 23/05/18 -
Price 1.30 1.29 1.23 1.61 1.66 1.79 2.00 -
P/RPS 0.40 0.09 0.11 0.21 0.43 0.11 0.16 84.09%
P/EPS 24.37 10.98 12.55 28.65 49.20 9.32 12.59 55.25%
EY 4.10 9.11 7.97 3.49 2.03 10.73 7.94 -35.61%
DY 0.00 6.20 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 0.96 0.99 0.95 1.28 1.24 1.38 1.57 -27.93%

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