[CIHLDG] QoQ 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- 221.2%
YoY- 291.67%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
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 130,583 71,021 110,131 87,543 63,511 9,593 9,200 489.08%
PBT 9,668 2,592 3,548 1,343 273 -2,105 129 1691.69%
Tax -1,926 -356 -1,279 -497 -694 -40 -64 873.55%
NP 7,742 2,236 2,269 846 -421 -2,145 65 2342.09%
-
NP to SH 6,898 2,237 2,269 846 -698 -2,145 65 2160.73%
-
Tax Rate 19.92% 13.73% 36.05% 37.01% 254.21% - 49.61% -
Total Cost 122,841 68,785 107,862 86,697 63,932 11,738 9,135 468.18%
-
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 5.93% 3.15% 2.06% 0.97% -0.66% -22.36% 0.71% -
ROE 4.68% 1.59% 1.65% 0.62% -0.58% -1.89% 0.06% -
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 80.61 43.84 67.98 54.04 43.65 6.76 6.48 439.36%
EPS 4.26 1.38 1.40 0.52 -0.48 -1.51 0.05 1852.06%
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 80.61 43.84 67.98 54.04 39.20 5.92 5.68 489.02%
EPS 4.26 1.38 1.40 0.52 -0.43 -1.32 0.04 2166.10%
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 3.03 5.22 1.44 1.92 2.47 17.32 17.13 -68.58%
P/EPS 57.30 165.84 69.97 199.15 -225.14 -77.45 2,424.92 -91.82%
EY 1.75 0.60 1.43 0.50 -0.44 -1.29 0.04 1150.23%
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 2.23 5.36 1.50 1.85 2.29 17.02 17.75 -75.01%
P/EPS 42.27 170.18 72.83 191.49 -208.46 -76.13 2,512.31 -93.48%
EY 2.37 0.59 1.37 0.52 -0.48 -1.31 0.04 1431.22%
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