[CIHLDG] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 25.32%
YoY- 132.28%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,682,258 3,764,992 3,486,507 3,144,550 2,989,090 2,869,902 2,763,042 21.12%
PBT 123,356 134,989 129,682 121,077 95,918 64,170 60,072 61.62%
Tax -5,697 -6,408 -8,356 -4,987 -6,512 -5,845 -4,671 14.16%
NP 117,659 128,581 121,326 116,090 89,406 58,325 55,401 65.29%
-
NP to SH 64,331 71,387 67,860 69,967 55,831 36,569 36,193 46.78%
-
Tax Rate 4.62% 4.75% 6.44% 4.12% 6.79% 9.11% 7.78% -
Total Cost 3,564,599 3,636,411 3,365,181 3,028,460 2,899,684 2,811,577 2,707,641 20.13%
-
Net Worth 304,559 289,979 293,219 281,880 259,200 238,140 243,000 16.26%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 38,880 38,880 19,440 19,440 16,200 16,200 16,200 79.35%
Div Payout % 60.44% 54.46% 28.65% 27.78% 29.02% 44.30% 44.76% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 304,559 289,979 293,219 281,880 259,200 238,140 243,000 16.26%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.20% 3.42% 3.48% 3.69% 2.99% 2.03% 2.01% -
ROE 21.12% 24.62% 23.14% 24.82% 21.54% 15.36% 14.89% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2,273.00 2,324.07 2,152.16 1,941.08 1,845.12 1,771.54 1,705.58 21.12%
EPS 39.71 44.07 41.89 43.19 34.46 22.57 22.34 46.79%
DPS 24.00 24.00 12.00 12.00 10.00 10.00 10.00 79.35%
NAPS 1.88 1.79 1.81 1.74 1.60 1.47 1.50 16.26%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2,273.00 2,324.07 2,152.16 1,941.08 1,845.12 1,771.54 1,705.58 21.12%
EPS 39.71 44.07 41.89 43.19 34.46 22.57 22.34 46.79%
DPS 24.00 24.00 12.00 12.00 10.00 10.00 10.00 79.35%
NAPS 1.88 1.79 1.81 1.74 1.60 1.47 1.50 16.26%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.93 2.85 3.84 3.23 2.15 1.90 1.59 -
P/RPS 0.13 0.12 0.18 0.17 0.12 0.11 0.09 27.80%
P/EPS 7.38 6.47 9.17 7.48 6.24 8.42 7.12 2.42%
EY 13.55 15.46 10.91 13.37 16.03 11.88 14.05 -2.38%
DY 8.19 8.42 3.13 3.72 4.65 5.26 6.29 19.25%
P/NAPS 1.56 1.59 2.12 1.86 1.34 1.29 1.06 29.41%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 16/02/22 30/11/21 27/08/21 25/05/21 24/02/21 25/11/20 -
Price 2.95 3.35 3.14 4.18 2.47 2.25 1.60 -
P/RPS 0.13 0.14 0.15 0.22 0.13 0.13 0.09 27.80%
P/EPS 7.43 7.60 7.50 9.68 7.17 9.97 7.16 2.50%
EY 13.46 13.15 13.34 10.33 13.95 10.03 13.96 -2.40%
DY 8.14 7.16 3.82 2.87 4.05 4.44 6.25 19.27%
P/NAPS 1.57 1.87 1.73 2.40 1.54 1.53 1.07 29.15%

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