[CIHLDG] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 142.54%
YoY- 130.18%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,868,259 2,023,128 1,402,685 1,105,277 1,240,555 1,387,763 939,005 20.44%
PBT 96,100 59,533 45,622 34,523 16,105 30,763 23,071 26.83%
Tax -2,661 -2,755 -1,334 -3,243 -2,726 1,347 -6,775 -14.41%
NP 93,439 56,778 44,288 31,280 13,379 32,110 16,296 33.76%
-
NP to SH 58,002 28,777 27,407 20,958 9,105 22,159 12,477 29.17%
-
Tax Rate 2.77% 4.63% 2.92% 9.39% 16.93% -4.38% 29.37% -
Total Cost 2,774,820 1,966,350 1,358,397 1,073,997 1,227,176 1,355,653 922,709 20.13%
-
Net Worth 367,739 289,979 238,140 218,700 204,119 202,500 178,200 12.82%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 19,440 - - - - - -
Div Payout % - 67.55% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 367,739 289,979 238,140 218,700 204,119 202,500 178,200 12.82%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.26% 2.81% 3.16% 2.83% 1.08% 2.31% 1.74% -
ROE 15.77% 9.92% 11.51% 9.58% 4.46% 10.94% 7.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,770.53 1,248.84 865.85 682.27 765.77 856.64 579.63 20.44%
EPS 35.80 17.76 16.92 12.94 5.62 13.68 7.70 29.17%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 1.79 1.47 1.35 1.26 1.25 1.10 12.82%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,770.53 1,248.84 865.85 682.27 765.77 856.64 579.63 20.44%
EPS 35.80 17.76 16.92 12.94 5.62 13.68 7.70 29.17%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 1.79 1.47 1.35 1.26 1.25 1.10 12.82%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.93 2.85 1.90 1.28 1.64 2.28 2.52 -
P/RPS 0.17 0.23 0.22 0.19 0.21 0.27 0.43 -14.32%
P/EPS 8.18 16.04 11.23 9.89 29.18 16.67 32.72 -20.62%
EY 12.22 6.23 8.90 10.11 3.43 6.00 3.06 25.94%
DY 0.00 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.59 1.29 0.95 1.30 1.82 2.29 -9.11%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/02/23 16/02/22 24/02/21 26/02/20 27/02/19 28/02/18 22/02/17 -
Price 3.01 3.35 2.25 1.22 1.61 2.16 2.53 -
P/RPS 0.17 0.27 0.26 0.18 0.21 0.25 0.44 -14.65%
P/EPS 8.41 18.86 13.30 9.43 28.65 15.79 32.85 -20.30%
EY 11.89 5.30 7.52 10.60 3.49 6.33 3.04 25.50%
DY 0.00 3.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.53 0.90 1.28 1.73 2.30 -8.72%

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