[CIHLDG] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- -100.08%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,305,383 399,278 92,257 39,373 40,842 43,800 516,401 16.69%
PBT 52,319 17,151 -1,376 71 691,659 5,441 48,440 1.29%
Tax -13,971 -4,058 -909 -604 -33,021 34,599 -9,991 5.74%
NP 38,348 13,093 -2,285 -533 658,638 40,040 38,449 -0.04%
-
NP to SH 26,610 12,250 -2,562 -529 658,651 40,094 38,528 -5.97%
-
Tax Rate 26.70% 23.66% - 850.70% 4.77% -635.89% 20.63% -
Total Cost 1,267,035 386,185 94,542 39,906 -617,796 3,760 477,952 17.62%
-
Net Worth 173,340 147,420 120,770 115,020 116,439 188,891 161,898 1.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,100 - - - 653,198 17,042 15,621 -10.35%
Div Payout % 30.44% - - - 99.17% 42.51% 40.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 173,340 147,420 120,770 115,020 116,439 188,891 161,898 1.14%
NOSH 162,000 162,000 162,000 142,000 142,000 142,023 142,016 2.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.94% 3.28% -2.48% -1.35% 1,612.65% 91.42% 7.45% -
ROE 15.35% 8.31% -2.12% -0.46% 565.66% 21.23% 23.80% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 805.79 246.47 63.40 27.73 28.76 30.84 363.62 14.16%
EPS 16.43 7.56 -1.76 -0.37 463.84 28.24 27.13 -8.01%
DPS 5.00 0.00 0.00 0.00 460.00 12.00 11.00 -12.30%
NAPS 1.07 0.91 0.83 0.81 0.82 1.33 1.14 -1.04%
Adjusted Per Share Value based on latest NOSH - 143,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 805.79 246.47 56.95 24.30 25.21 27.04 318.77 16.69%
EPS 16.43 7.56 -1.58 -0.33 406.57 24.75 23.78 -5.97%
DPS 5.00 0.00 0.00 0.00 403.21 10.52 9.64 -10.35%
NAPS 1.07 0.91 0.7455 0.71 0.7188 1.166 0.9994 1.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.55 2.44 1.08 1.00 1.20 3.29 2.72 -
P/RPS 0.32 0.99 1.70 3.61 4.17 10.67 0.75 -13.22%
P/EPS 15.52 32.27 -61.34 -268.43 0.26 11.65 10.03 7.53%
EY 6.44 3.10 -1.63 -0.37 386.53 8.58 9.97 -7.01%
DY 1.96 0.00 0.00 0.00 383.33 3.65 4.04 -11.34%
P/NAPS 2.38 2.68 1.30 1.23 1.46 2.47 2.39 -0.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 25/08/11 25/08/10 -
Price 2.73 1.80 1.00 1.06 1.08 4.34 2.91 -
P/RPS 0.34 0.73 1.58 3.82 3.75 14.07 0.80 -13.27%
P/EPS 16.62 23.80 -56.79 -284.54 0.23 15.37 10.73 7.55%
EY 6.02 4.20 -1.76 -0.35 429.48 6.50 9.32 -7.01%
DY 1.83 0.00 0.00 0.00 425.93 2.76 3.78 -11.37%
P/NAPS 2.55 1.98 1.20 1.31 1.32 3.26 2.55 0.00%

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