[CIHLDG] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -6.85%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 4,735,056 5,736,518 4,046,256 2,805,370 2,210,554 2,481,110 2,775,526 9.30%
PBT 111,416 192,200 119,066 91,244 69,046 32,210 61,526 10.39%
Tax -5,802 -5,322 -5,510 -2,668 -6,486 -5,452 2,694 -
NP 105,614 186,878 113,556 88,576 62,560 26,758 64,220 8.64%
-
NP to SH 65,188 116,004 57,554 54,814 41,916 18,210 44,318 6.63%
-
Tax Rate 5.21% 2.77% 4.63% 2.92% 9.39% 16.93% -4.38% -
Total Cost 4,629,442 5,549,640 3,932,700 2,716,794 2,147,994 2,454,352 2,711,306 9.32%
-
Net Worth 417,959 367,739 289,979 238,140 218,700 204,119 202,500 12.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 38,880 - - - - -
Div Payout % - - 67.55% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 417,959 367,739 289,979 238,140 218,700 204,119 202,500 12.83%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.23% 3.26% 2.81% 3.16% 2.83% 1.08% 2.31% -
ROE 15.60% 31.55% 19.85% 23.02% 19.17% 8.92% 21.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2,922.87 3,541.06 2,497.69 1,731.71 1,364.54 1,531.55 1,713.29 9.30%
EPS 40.24 71.60 35.52 33.84 25.88 11.24 27.36 6.63%
DPS 0.00 0.00 24.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.27 1.79 1.47 1.35 1.26 1.25 12.83%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2,922.74 3,540.90 2,497.57 1,731.63 1,364.48 1,531.48 1,713.21 9.30%
EPS 40.24 71.60 35.53 33.83 25.87 11.24 27.36 6.63%
DPS 0.00 0.00 24.00 0.00 0.00 0.00 0.00 -
NAPS 2.5799 2.2699 1.7899 1.4699 1.3499 1.2599 1.2499 12.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.87 2.93 2.85 1.90 1.28 1.64 2.28 -
P/RPS 0.10 0.08 0.11 0.11 0.09 0.11 0.13 -4.27%
P/EPS 7.13 4.09 8.02 5.62 4.95 14.59 8.33 -2.55%
EY 14.02 24.44 12.47 17.81 20.21 6.85 12.00 2.62%
DY 0.00 0.00 8.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.29 1.59 1.29 0.95 1.30 1.82 -7.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 17/02/23 16/02/22 24/02/21 26/02/20 27/02/19 28/02/18 -
Price 2.89 3.01 3.35 2.25 1.22 1.61 2.16 -
P/RPS 0.10 0.09 0.13 0.13 0.09 0.11 0.13 -4.27%
P/EPS 7.18 4.20 9.43 6.65 4.72 14.32 7.90 -1.57%
EY 13.92 23.79 10.61 15.04 21.21 6.98 12.67 1.57%
DY 0.00 0.00 7.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.33 1.87 1.53 0.90 1.28 1.73 -6.98%

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