[CIHLDG] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 263.33%
YoY- 172.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,440,880 1,040,368 350,172 39,812 39,148 36,320 43,908 78.83%
PBT 32,308 76,072 5,372 1,308 -256 768 4,096 41.04%
Tax -3,504 -20,864 -1,988 -444 -940 28,552 42,540 -
NP 28,804 55,208 3,384 864 -1,196 29,320 46,636 -7.71%
-
NP to SH 20,228 40,272 3,384 864 -1,196 29,372 46,684 -12.99%
-
Tax Rate 10.85% 27.43% 37.01% 33.94% - -3,717.71% -1,038.57% -
Total Cost 1,412,076 985,160 346,788 38,948 40,344 7,000 -2,728 -
-
Net Worth 178,200 157,140 136,079 116,439 116,439 197,423 173,301 0.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 178,200 157,140 136,079 116,439 116,439 197,423 173,301 0.46%
NOSH 162,000 162,000 162,000 142,000 142,000 142,030 142,050 2.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.00% 5.31% 0.97% 2.17% -3.06% 80.73% 106.21% -
ROE 11.35% 25.63% 2.49% 0.74% -1.03% 14.88% 26.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 889.43 642.20 216.16 28.04 27.57 25.57 30.91 74.96%
EPS 12.48 24.84 2.08 0.60 -0.84 20.68 32.88 -14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.97 0.84 0.82 0.82 1.39 1.22 -1.70%
Adjusted Per Share Value based on latest NOSH - 142,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 889.43 642.20 216.16 24.58 24.17 22.42 27.10 78.83%
EPS 12.48 24.84 2.08 0.53 -0.74 18.13 28.82 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.97 0.84 0.7188 0.7188 1.2187 1.0698 0.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.66 1.75 1.04 1.02 0.97 4.20 3.78 -
P/RPS 0.30 0.27 0.48 3.64 3.52 16.42 12.23 -46.06%
P/EPS 21.30 7.04 49.79 167.64 -115.17 20.31 11.50 10.80%
EY 4.69 14.21 2.01 0.60 -0.87 4.92 8.69 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.80 1.24 1.24 1.18 3.02 3.10 -4.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 23/11/15 14/11/14 18/11/13 07/11/12 15/11/11 03/11/10 -
Price 2.56 2.73 1.00 1.08 0.95 5.28 3.92 -
P/RPS 0.29 0.43 0.46 3.85 3.45 20.65 12.68 -46.69%
P/EPS 20.50 10.98 47.87 177.50 -112.79 25.53 11.93 9.43%
EY 4.88 9.11 2.09 0.56 -0.89 3.92 8.38 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.81 1.19 1.32 1.16 3.80 3.21 -5.19%

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