[CIHLDG] YoY Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -9.74%
YoY- 86.07%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 5,409,629 3,709,481 2,992,536 2,437,074 2,453,469 2,675,854 2,028,477 17.75%
PBT 179,117 110,040 107,000 49,874 35,657 50,470 51,365 23.13%
Tax -5,116 -4,997 -4,050 -5,706 -6,068 -605 -12,697 -14.05%
NP 174,001 105,042 102,949 44,168 29,589 49,865 38,668 28.47%
-
NP to SH 104,701 56,269 63,782 29,506 21,176 34,301 27,326 25.07%
-
Tax Rate 2.86% 4.54% 3.79% 11.44% 17.02% 1.20% 24.72% -
Total Cost 5,235,628 3,604,438 2,889,586 2,392,906 2,423,880 2,625,989 1,989,809 17.48%
-
Net Worth 387,180 304,559 259,200 220,320 210,599 205,739 186,299 12.96%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 25,920 - - - - - -
Div Payout % - 46.06% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 387,180 304,559 259,200 220,320 210,599 205,739 186,299 12.96%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.22% 2.83% 3.44% 1.81% 1.21% 1.86% 1.91% -
ROE 27.04% 18.48% 24.61% 13.39% 10.06% 16.67% 14.67% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3,339.28 2,289.80 1,847.24 1,504.37 1,514.49 1,651.76 1,252.15 17.75%
EPS 64.63 34.73 39.37 18.21 13.07 21.17 16.87 25.07%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.88 1.60 1.36 1.30 1.27 1.15 12.96%
Adjusted Per Share Value based on latest NOSH - 162,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3,339.28 2,289.80 1,847.24 1,504.37 1,514.49 1,651.76 1,252.15 17.75%
EPS 64.63 34.73 39.37 18.21 13.07 21.17 16.87 25.07%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.88 1.60 1.36 1.30 1.27 1.15 12.96%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.39 2.93 2.15 1.00 1.41 2.00 2.35 -
P/RPS 0.10 0.13 0.12 0.07 0.09 0.12 0.19 -10.14%
P/EPS 5.25 8.44 5.46 5.49 10.79 9.45 13.93 -15.00%
EY 19.07 11.85 18.31 18.21 9.27 10.59 7.18 17.67%
DY 0.00 5.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.56 1.34 0.74 1.08 1.57 2.04 -5.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 25/05/22 25/05/21 20/05/20 29/05/19 23/05/18 30/05/17 -
Price 3.35 2.95 2.47 1.22 1.23 2.00 2.38 -
P/RPS 0.10 0.13 0.13 0.08 0.08 0.12 0.19 -10.14%
P/EPS 5.18 8.49 6.27 6.70 9.41 9.45 14.11 -15.37%
EY 19.29 11.77 15.94 14.93 10.63 10.59 7.09 18.14%
DY 0.00 5.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.57 1.54 0.90 0.95 1.57 2.07 -6.30%

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