[CIHLDG] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 14.54%
YoY- 387.28%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,675,854 2,028,477 1,254,264 358,260 38,328 37,980 41,098 100.50%
PBT 50,470 51,365 55,996 9,977 -2,198 5 923,129 -38.37%
Tax -605 -12,697 -15,525 -2,842 -285 -538 -44,598 -51.14%
NP 49,865 38,668 40,470 7,134 -2,484 -533 878,530 -37.99%
-
NP to SH 34,301 27,326 30,344 7,136 -2,484 -533 878,548 -41.74%
-
Tax Rate 1.20% 24.72% 27.73% 28.49% - 10,760.00% 4.83% -
Total Cost 2,625,989 1,989,809 1,213,793 351,125 40,812 38,513 -837,432 -
-
Net Worth 205,739 186,299 170,099 140,940 113,600 116,439 187,440 1.56%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 870,933 -
Div Payout % - - - - - - 99.13% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 205,739 186,299 170,099 140,940 113,600 116,439 187,440 1.56%
NOSH 162,000 162,000 162,000 162,000 142,000 142,000 142,000 2.21%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.86% 1.91% 3.23% 1.99% -6.48% -1.40% 2,137.61% -
ROE 16.67% 14.67% 17.84% 5.06% -2.19% -0.46% 468.71% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,651.76 1,252.15 774.24 221.15 26.99 26.75 28.94 96.15%
EPS 21.17 16.87 18.73 4.40 -1.75 -0.37 618.69 -43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 613.33 -
NAPS 1.27 1.15 1.05 0.87 0.80 0.82 1.32 -0.64%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1,651.76 1,252.15 774.24 221.15 23.66 23.44 25.37 100.50%
EPS 21.17 16.87 18.73 4.40 -1.53 -0.33 542.31 -41.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 537.61 -
NAPS 1.27 1.15 1.05 0.87 0.7012 0.7188 1.157 1.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.00 2.35 2.78 2.29 1.17 1.04 1.24 -
P/RPS 0.12 0.19 0.36 1.04 4.33 3.89 4.28 -44.86%
P/EPS 9.45 13.93 14.84 51.99 -66.88 -276.90 0.20 90.08%
EY 10.59 7.18 6.74 1.92 -1.50 -0.36 498.95 -47.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 494.62 -
P/NAPS 1.57 2.04 2.65 2.63 1.46 1.27 0.94 8.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 30/05/17 25/05/16 06/05/15 07/05/14 08/05/13 25/04/12 -
Price 2.00 2.38 2.64 2.35 1.15 1.12 1.37 -
P/RPS 0.12 0.19 0.34 1.06 4.26 4.19 4.73 -45.77%
P/EPS 9.45 14.11 14.09 53.35 -65.74 -298.20 0.22 87.08%
EY 10.59 7.09 7.10 1.87 -1.52 -0.34 451.60 -46.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 447.69 -
P/NAPS 1.57 2.07 2.51 2.70 1.44 1.37 1.04 7.10%

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