[CIHLDG] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 71.66%
YoY- 578.14%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,602,701 2,175,392 1,305,383 399,278 92,257 39,373 40,842 99.79%
PBT 45,300 50,845 52,319 17,151 -1,376 71 691,659 -36.49%
Tax -265 -12,272 -13,971 -4,058 -909 -604 -33,021 -55.23%
NP 45,035 38,573 38,348 13,093 -2,285 -533 658,638 -36.04%
-
NP to SH 31,108 27,062 26,610 12,250 -2,562 -529 658,651 -39.86%
-
Tax Rate 0.58% 24.14% 26.70% 23.66% - 850.70% 4.77% -
Total Cost 2,557,666 2,136,819 1,267,035 386,185 94,542 39,906 -617,796 -
-
Net Worth 210,599 192,780 173,340 147,420 120,770 115,020 116,439 10.37%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 16,200 12,960 8,100 - - - 653,198 -45.98%
Div Payout % 52.08% 47.89% 30.44% - - - 99.17% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 210,599 192,780 173,340 147,420 120,770 115,020 116,439 10.37%
NOSH 162,000 162,000 162,000 162,000 162,000 142,000 142,000 2.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.73% 1.77% 2.94% 3.28% -2.48% -1.35% 1,612.65% -
ROE 14.77% 14.04% 15.35% 8.31% -2.12% -0.46% 565.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,606.61 1,342.83 805.79 246.47 63.40 27.73 28.76 95.45%
EPS 19.20 16.70 16.43 7.56 -1.76 -0.37 463.84 -41.17%
DPS 10.00 8.00 5.00 0.00 0.00 0.00 460.00 -47.15%
NAPS 1.30 1.19 1.07 0.91 0.83 0.81 0.82 7.97%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,606.61 1,342.83 805.79 246.47 56.95 24.30 25.21 99.79%
EPS 19.20 16.70 16.43 7.56 -1.58 -0.33 406.57 -39.86%
DPS 10.00 8.00 5.00 0.00 0.00 0.00 403.21 -45.98%
NAPS 1.30 1.19 1.07 0.91 0.7455 0.71 0.7188 10.37%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.84 2.34 2.55 2.44 1.08 1.00 1.20 -
P/RPS 0.11 0.17 0.32 0.99 1.70 3.61 4.17 -45.42%
P/EPS 9.58 14.01 15.52 32.27 -61.34 -268.43 0.26 82.36%
EY 10.44 7.14 6.44 3.10 -1.63 -0.37 386.53 -45.20%
DY 5.43 3.42 1.96 0.00 0.00 0.00 383.33 -50.79%
P/NAPS 1.42 1.97 2.38 2.68 1.30 1.23 1.46 -0.46%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 23/08/17 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 -
Price 1.79 2.25 2.73 1.80 1.00 1.06 1.08 -
P/RPS 0.11 0.17 0.34 0.73 1.58 3.82 3.75 -44.45%
P/EPS 9.32 13.47 16.62 23.80 -56.79 -284.54 0.23 85.27%
EY 10.73 7.42 6.02 4.20 -1.76 -0.35 429.48 -45.91%
DY 5.59 3.56 1.83 0.00 0.00 0.00 425.93 -51.41%
P/NAPS 1.38 1.89 2.55 1.98 1.20 1.31 1.32 0.74%

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