[CIHLDG] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 142.54%
YoY- 130.18%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 722,391 2,572,493 1,827,806 1,105,277 531,842 2,272,914 1,840,102 -46.29%
PBT 20,533 53,074 37,406 34,523 13,533 33,292 26,743 -16.11%
Tax 1,571 -7,754 -4,280 -3,243 -1,512 -6,220 -4,551 -
NP 22,104 45,320 33,126 31,280 12,021 27,072 22,192 -0.26%
-
NP to SH 14,712 30,123 22,130 20,958 8,641 19,035 15,882 -4.96%
-
Tax Rate -7.65% 14.61% 11.44% 9.39% 11.17% 18.68% 17.02% -
Total Cost 700,287 2,527,173 1,794,680 1,073,997 519,821 2,245,842 1,817,910 -46.96%
-
Net Worth 243,000 228,419 220,320 218,700 218,700 210,599 210,599 9.98%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 16,200 - - - 12,960 - -
Div Payout % - 53.78% - - - 68.09% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 243,000 228,419 220,320 218,700 218,700 210,599 210,599 9.98%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.06% 1.76% 1.81% 2.83% 2.26% 1.19% 1.21% -
ROE 6.05% 13.19% 10.04% 9.58% 3.95% 9.04% 7.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 445.92 1,587.96 1,128.28 682.27 328.30 1,403.03 1,135.87 -46.29%
EPS 9.08 18.59 13.66 12.94 5.33 11.75 9.80 -4.94%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.50 1.41 1.36 1.35 1.35 1.30 1.30 9.98%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 445.90 1,587.88 1,128.22 682.24 328.28 1,402.97 1,135.81 -46.29%
EPS 9.08 18.59 13.66 12.94 5.33 11.75 9.80 -4.94%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.4999 1.4099 1.3599 1.3499 1.3499 1.2999 1.2999 9.98%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.59 1.20 1.00 1.28 1.32 1.37 1.41 -
P/RPS 0.36 0.08 0.09 0.19 0.40 0.10 0.12 107.59%
P/EPS 17.51 6.45 7.32 9.89 24.75 11.66 14.38 13.98%
EY 5.71 15.50 13.66 10.11 4.04 8.58 6.95 -12.24%
DY 0.00 8.33 0.00 0.00 0.00 5.84 0.00 -
P/NAPS 1.06 0.85 0.74 0.95 0.98 1.05 1.08 -1.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 20/05/20 26/02/20 27/11/19 29/08/19 29/05/19 -
Price 1.60 1.28 1.22 1.22 1.30 1.29 1.23 -
P/RPS 0.36 0.08 0.11 0.18 0.40 0.09 0.11 119.95%
P/EPS 17.62 6.88 8.93 9.43 24.37 10.98 12.55 25.30%
EY 5.68 14.53 11.20 10.60 4.10 9.11 7.97 -20.16%
DY 0.00 7.81 0.00 0.00 0.00 6.20 0.00 -
P/NAPS 1.07 0.91 0.90 0.90 0.96 0.99 0.95 8.22%

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