[CIHLDG] YoY Quarter Result on 30-Jun-2021 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 8.29%
YoY- 176.85%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 766,805 1,289,943 1,264,727 900,147 744,687 432,812 595,810 4.29%
PBT 26,787 38,723 41,973 40,827 15,668 6,551 7,526 23.54%
Tax -2,054 -2,710 -658 -1,949 -3,474 -1,669 189 -
NP 24,733 36,013 41,315 38,878 12,194 4,882 7,715 21.40%
-
NP to SH 12,894 21,921 25,020 22,129 7,993 3,152 5,461 15.37%
-
Tax Rate 7.67% 7.00% 1.57% 4.77% 22.17% 25.48% -2.51% -
Total Cost 742,072 1,253,930 1,223,412 861,269 732,493 427,930 588,095 3.94%
-
Net Worth 455,219 409,859 328,859 281,880 228,419 210,599 210,599 13.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 32,400 24,300 19,440 19,440 16,200 12,960 16,200 12.23%
Div Payout % 251.28% 110.85% 77.70% 87.85% 202.68% 411.17% 296.65% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 455,219 409,859 328,859 281,880 228,419 210,599 210,599 13.69%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.23% 2.79% 3.27% 4.32% 1.64% 1.13% 1.29% -
ROE 2.83% 5.35% 7.61% 7.85% 3.50% 1.50% 2.59% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 473.34 796.26 780.70 555.65 459.68 267.17 367.78 4.29%
EPS 7.96 13.53 15.44 13.66 4.93 1.95 3.37 15.38%
DPS 20.00 15.00 12.00 12.00 10.00 8.00 10.00 12.23%
NAPS 2.81 2.53 2.03 1.74 1.41 1.30 1.30 13.69%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 473.34 796.26 780.70 555.65 459.68 267.17 367.78 4.29%
EPS 7.96 13.53 15.44 13.66 4.93 1.95 3.37 15.38%
DPS 20.00 15.00 12.00 12.00 10.00 8.00 10.00 12.23%
NAPS 2.81 2.53 2.03 1.74 1.41 1.30 1.30 13.69%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.98 3.10 2.84 3.23 1.20 1.37 1.84 -
P/RPS 0.63 0.39 0.36 0.58 0.26 0.51 0.50 3.92%
P/EPS 37.44 22.91 18.39 23.65 24.32 70.41 54.58 -6.08%
EY 2.67 4.36 5.44 4.23 4.11 1.42 1.83 6.49%
DY 6.71 4.84 4.23 3.72 8.33 5.84 5.43 3.58%
P/NAPS 1.06 1.23 1.40 1.86 0.85 1.05 1.42 -4.75%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 23/08/22 27/08/21 25/08/20 29/08/19 21/08/18 -
Price 3.02 3.43 2.84 4.18 1.28 1.29 1.79 -
P/RPS 0.64 0.43 0.36 0.75 0.28 0.48 0.49 4.54%
P/EPS 37.94 25.35 18.39 30.60 25.94 66.30 53.10 -5.44%
EY 2.64 3.95 5.44 3.27 3.85 1.51 1.88 5.81%
DY 6.62 4.37 4.23 2.87 7.81 6.20 5.59 2.85%
P/NAPS 1.07 1.36 1.40 2.40 0.91 0.99 1.38 -4.14%

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