[CIHLDG] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 22.93%
YoY- -100.06%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,254,264 358,260 38,328 37,980 41,098 45,005 501,312 16.49%
PBT 55,996 9,977 -2,198 5 923,129 6,648 47,048 2.94%
Tax -15,525 -2,842 -285 -538 -44,598 34,564 -11,022 5.86%
NP 40,470 7,134 -2,484 -533 878,530 41,212 36,025 1.95%
-
NP to SH 30,344 7,136 -2,484 -533 878,548 41,261 36,101 -2.85%
-
Tax Rate 27.73% 28.49% - 10,760.00% 4.83% -519.92% 23.43% -
Total Cost 1,213,793 351,125 40,812 38,513 -837,432 3,793 465,286 17.31%
-
Net Worth 170,099 140,940 113,600 116,439 187,440 180,367 150,488 2.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 870,933 9,468 7,571 -
Div Payout % - - - - 99.13% 22.95% 20.97% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 170,099 140,940 113,600 116,439 187,440 180,367 150,488 2.06%
NOSH 162,000 162,000 142,000 142,000 142,000 142,021 141,970 2.22%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.23% 1.99% -6.48% -1.40% 2,137.61% 91.57% 7.19% -
ROE 17.84% 5.06% -2.19% -0.46% 468.71% 22.88% 23.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 774.24 221.15 26.99 26.75 28.94 31.69 353.11 13.96%
EPS 18.73 4.40 -1.75 -0.37 618.69 29.05 25.43 -4.96%
DPS 0.00 0.00 0.00 0.00 613.33 6.67 5.33 -
NAPS 1.05 0.87 0.80 0.82 1.32 1.27 1.06 -0.15%
Adjusted Per Share Value based on latest NOSH - 142,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 774.24 221.15 23.66 23.44 25.37 27.78 309.45 16.49%
EPS 18.73 4.40 -1.53 -0.33 542.31 25.47 22.28 -2.84%
DPS 0.00 0.00 0.00 0.00 537.61 5.84 4.67 -
NAPS 1.05 0.87 0.7012 0.7188 1.157 1.1134 0.9289 2.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.78 2.29 1.17 1.04 1.24 3.10 2.03 -
P/RPS 0.36 1.04 4.33 3.89 4.28 9.78 0.57 -7.36%
P/EPS 14.84 51.99 -66.88 -276.90 0.20 10.67 7.98 10.88%
EY 6.74 1.92 -1.50 -0.36 498.95 9.37 12.53 -9.80%
DY 0.00 0.00 0.00 0.00 494.62 2.15 2.63 -
P/NAPS 2.65 2.63 1.46 1.27 0.94 2.44 1.92 5.51%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 06/05/15 07/05/14 08/05/13 25/04/12 20/04/11 21/04/10 -
Price 2.64 2.35 1.15 1.12 1.37 3.02 2.12 -
P/RPS 0.34 1.06 4.26 4.19 4.73 9.53 0.60 -9.02%
P/EPS 14.09 53.35 -65.74 -298.20 0.22 10.39 8.34 9.12%
EY 7.10 1.87 -1.52 -0.34 451.60 9.62 11.99 -8.35%
DY 0.00 0.00 0.00 0.00 447.69 2.21 2.52 -
P/NAPS 2.51 2.70 1.44 1.37 1.04 2.38 2.00 3.85%

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