[CIHLDG] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 11.11%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,484,315 2,602,702 2,660,927 2,624,151 2,553,657 2,175,392 1,886,042 20.14%
PBT 35,928 45,378 50,173 58,537 61,539 50,846 48,847 -18.50%
Tax 1,167 -265 -3,203 -4,151 -14,511 -12,273 -11,851 -
NP 37,095 45,113 46,970 54,386 47,028 38,573 36,996 0.17%
-
NP to SH 25,630 31,159 32,268 36,718 33,046 27,108 24,390 3.35%
-
Tax Rate -3.25% 0.58% 6.38% 7.09% 23.58% 24.14% 24.26% -
Total Cost 2,447,220 2,557,589 2,613,957 2,569,765 2,506,629 2,136,819 1,849,046 20.52%
-
Net Worth 217,080 210,599 205,739 202,500 204,119 192,780 186,299 10.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 16,200 16,200 12,960 12,960 12,960 12,960 8,100 58.67%
Div Payout % 63.21% 51.99% 40.16% 35.30% 39.22% 47.81% 33.21% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 217,080 210,599 205,739 202,500 204,119 192,780 186,299 10.72%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.49% 1.73% 1.77% 2.07% 1.84% 1.77% 1.96% -
ROE 11.81% 14.80% 15.68% 18.13% 16.19% 14.06% 13.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,533.53 1,606.61 1,642.55 1,619.85 1,576.33 1,342.83 1,164.22 20.14%
EPS 15.82 19.23 19.92 22.67 20.40 16.73 15.06 3.33%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 5.00 58.67%
NAPS 1.34 1.30 1.27 1.25 1.26 1.19 1.15 10.72%
Adjusted Per Share Value based on latest NOSH - 162,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,533.53 1,606.61 1,642.55 1,619.85 1,576.33 1,342.83 1,164.22 20.14%
EPS 15.82 19.23 19.92 22.67 20.40 16.73 15.06 3.33%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 5.00 58.67%
NAPS 1.34 1.30 1.27 1.25 1.26 1.19 1.15 10.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.84 2.00 2.28 2.23 2.34 2.35 -
P/RPS 0.12 0.11 0.12 0.14 0.14 0.17 0.20 -28.84%
P/EPS 11.38 9.57 10.04 10.06 10.93 13.98 15.61 -18.98%
EY 8.79 10.45 9.96 9.94 9.15 7.15 6.41 23.40%
DY 5.56 5.43 4.00 3.51 3.59 3.42 2.13 89.47%
P/NAPS 1.34 1.42 1.57 1.82 1.77 1.97 2.04 -24.41%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 28/02/18 22/11/17 23/08/17 30/05/17 -
Price 1.66 1.79 2.00 2.16 2.07 2.25 2.38 -
P/RPS 0.11 0.11 0.12 0.13 0.13 0.17 0.20 -32.84%
P/EPS 10.49 9.31 10.04 9.53 10.15 13.45 15.81 -23.90%
EY 9.53 10.75 9.96 10.49 9.85 7.44 6.33 31.32%
DY 6.02 5.59 4.00 3.70 3.86 3.56 2.10 101.66%
P/NAPS 1.24 1.38 1.57 1.73 1.64 1.89 2.07 -28.91%

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