[CIHLDG] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 61.0%
YoY- 1643.52%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 958,780 1,064,348 900,147 841,717 680,295 722,391 744,687 18.29%
PBT 30,394 29,138 40,827 34,630 25,087 20,533 15,668 55.35%
Tax -957 -1,798 -1,949 -1,704 -2,905 1,571 -3,474 -57.56%
NP 29,437 27,340 38,878 32,926 22,182 22,104 12,194 79.66%
-
NP to SH 16,219 12,605 22,129 20,434 12,692 14,712 7,993 60.07%
-
Tax Rate 3.15% 6.17% 4.77% 4.92% 11.58% -7.65% 22.17% -
Total Cost 929,343 1,037,008 861,269 808,791 658,113 700,287 732,493 17.14%
-
Net Worth 289,979 293,219 281,880 259,200 238,140 243,000 228,419 17.19%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 19,440 - 19,440 - - - 16,200 12.88%
Div Payout % 119.86% - 87.85% - - - 202.68% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 289,979 293,219 281,880 259,200 238,140 243,000 228,419 17.19%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.07% 2.57% 4.32% 3.91% 3.26% 3.06% 1.64% -
ROE 5.59% 4.30% 7.85% 7.88% 5.33% 6.05% 3.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 591.84 657.00 555.65 519.58 419.94 445.92 459.68 18.29%
EPS 10.01 7.78 13.66 12.61 7.83 9.08 4.93 60.13%
DPS 12.00 0.00 12.00 0.00 0.00 0.00 10.00 12.88%
NAPS 1.79 1.81 1.74 1.60 1.47 1.50 1.41 17.19%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 591.84 657.00 555.65 519.58 419.94 445.92 459.68 18.29%
EPS 10.01 7.78 13.66 12.61 7.83 9.08 4.93 60.13%
DPS 12.00 0.00 12.00 0.00 0.00 0.00 10.00 12.88%
NAPS 1.79 1.81 1.74 1.60 1.47 1.50 1.41 17.19%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.85 3.84 3.23 2.15 1.90 1.59 1.20 -
P/RPS 0.48 0.58 0.58 0.41 0.45 0.36 0.26 50.32%
P/EPS 28.47 49.35 23.65 17.05 24.25 17.51 24.32 11.04%
EY 3.51 2.03 4.23 5.87 4.12 5.71 4.11 -9.96%
DY 4.21 0.00 3.72 0.00 0.00 0.00 8.33 -36.47%
P/NAPS 1.59 2.12 1.86 1.34 1.29 1.06 0.85 51.64%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 30/11/21 27/08/21 25/05/21 24/02/21 25/11/20 25/08/20 -
Price 3.35 3.14 4.18 2.47 2.25 1.60 1.28 -
P/RPS 0.57 0.48 0.75 0.48 0.54 0.36 0.28 60.41%
P/EPS 33.46 40.36 30.60 19.58 28.72 17.62 25.94 18.44%
EY 2.99 2.48 3.27 5.11 3.48 5.68 3.85 -15.47%
DY 3.58 0.00 2.87 0.00 0.00 0.00 7.81 -40.46%
P/NAPS 1.87 1.73 2.40 1.54 1.53 1.07 0.91 61.42%

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