[CIHLDG] YoY Annualized Quarter 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- 9.69%
YoY- 132.27%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 5,347,165 4,046,102 3,144,549 2,572,493 2,272,914 2,602,701 2,175,392 16.16%
PBT 173,061 123,767 121,077 53,074 33,292 45,300 50,845 22.63%
Tax -6,547 -4,405 -4,987 -7,754 -6,220 -265 -12,272 -9.93%
NP 166,514 119,362 116,090 45,320 27,072 45,035 38,573 27.58%
-
NP to SH 100,447 66,489 69,966 30,123 19,035 31,108 27,062 24.41%
-
Tax Rate 3.78% 3.56% 4.12% 14.61% 18.68% 0.58% 24.14% -
Total Cost 5,180,651 3,926,740 3,028,459 2,527,173 2,245,842 2,557,666 2,136,819 15.89%
-
Net Worth 409,859 328,859 281,880 228,419 210,599 210,599 192,780 13.38%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 24,300 19,440 19,440 16,200 12,960 16,200 12,960 11.03%
Div Payout % 24.19% 29.24% 27.78% 53.78% 68.09% 52.08% 47.89% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 409,859 328,859 281,880 228,419 210,599 210,599 192,780 13.38%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.11% 2.95% 3.69% 1.76% 1.19% 1.73% 1.77% -
ROE 24.51% 20.22% 24.82% 13.19% 9.04% 14.77% 14.04% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3,300.72 2,497.59 1,941.08 1,587.96 1,403.03 1,606.61 1,342.83 16.16%
EPS 62.00 41.04 43.19 18.59 11.75 19.20 16.70 24.42%
DPS 15.00 12.00 12.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.53 2.03 1.74 1.41 1.30 1.30 1.19 13.38%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3,300.72 2,497.59 1,941.08 1,587.96 1,403.03 1,606.61 1,342.83 16.16%
EPS 62.00 41.04 43.19 18.59 11.75 19.20 16.70 24.42%
DPS 15.00 12.00 12.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.53 2.03 1.74 1.41 1.30 1.30 1.19 13.38%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.10 2.84 3.23 1.20 1.37 1.84 2.34 -
P/RPS 0.09 0.11 0.17 0.08 0.10 0.11 0.17 -10.05%
P/EPS 5.00 6.92 7.48 6.45 11.66 9.58 14.01 -15.77%
EY 20.00 14.45 13.37 15.50 8.58 10.44 7.14 18.71%
DY 4.84 4.23 3.72 8.33 5.84 5.43 3.42 5.95%
P/NAPS 1.23 1.40 1.86 0.85 1.05 1.42 1.97 -7.54%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 23/08/22 27/08/21 25/08/20 29/08/19 21/08/18 23/08/17 -
Price 3.43 2.84 4.18 1.28 1.29 1.79 2.25 -
P/RPS 0.10 0.11 0.22 0.08 0.09 0.11 0.17 -8.46%
P/EPS 5.53 6.92 9.68 6.88 10.98 9.32 13.47 -13.78%
EY 18.08 14.45 10.33 14.53 9.11 10.73 7.42 15.99%
DY 4.37 4.23 2.87 7.81 6.20 5.59 3.56 3.47%
P/NAPS 1.36 1.40 2.40 0.91 0.99 1.38 1.89 -5.33%

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