[CIHLDG] YoY Cumulative 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- 140.83%
YoY- 172.24%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 360,220 260,092 87,543 9,953 9,787 9,080 10,977 78.83%
PBT 8,077 19,018 1,343 327 -64 192 1,024 41.04%
Tax -876 -5,216 -497 -111 -235 7,138 10,635 -
NP 7,201 13,802 846 216 -299 7,330 11,659 -7.71%
-
NP to SH 5,057 10,068 846 216 -299 7,343 11,671 -12.99%
-
Tax Rate 10.85% 27.43% 37.01% 33.94% - -3,717.71% -1,038.57% -
Total Cost 353,019 246,290 86,697 9,737 10,086 1,750 -682 -
-
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 2.84% 6.41% 0.62% 0.19% -0.26% 3.72% 6.73% -
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 222.36 160.55 54.04 7.01 6.89 6.39 7.73 74.95%
EPS 3.12 6.21 0.52 0.15 -0.21 5.17 8.22 -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 222.36 160.55 54.04 6.14 6.04 5.60 6.78 78.81%
EPS 3.12 6.21 0.52 0.13 -0.18 4.53 7.20 -12.99%
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 1.20 1.09 1.92 14.55 14.07 65.70 48.92 -46.06%
P/EPS 85.21 28.16 199.15 670.56 -460.67 81.24 46.01 10.80%
EY 1.17 3.55 0.50 0.15 -0.22 1.23 2.17 -9.77%
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 1.15 1.70 1.85 15.41 13.78 82.59 50.73 -46.77%
P/EPS 82.01 43.93 191.49 710.00 -451.17 102.13 47.71 9.43%
EY 1.22 2.28 0.52 0.14 -0.22 0.98 2.10 -8.64%
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