[CIHLDG] YoY Quarter Result on 30-Jun-2022 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 87.02%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,289,943 1,264,727 900,147 744,687 432,812 595,810 654,035 11.97%
PBT 38,723 41,973 40,827 15,668 6,551 7,526 12,321 21.01%
Tax -2,710 -658 -1,949 -3,474 -1,669 189 -2,749 -0.23%
NP 36,013 41,315 38,878 12,194 4,882 7,715 9,572 24.69%
-
NP to SH 21,921 25,020 22,129 7,993 3,152 5,461 6,570 22.22%
-
Tax Rate 7.00% 1.57% 4.77% 22.17% 25.48% -2.51% 22.31% -
Total Cost 1,253,930 1,223,412 861,269 732,493 427,930 588,095 644,463 11.72%
-
Net Worth 409,859 328,859 281,880 228,419 210,599 210,599 192,780 13.38%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 24,300 19,440 19,440 16,200 12,960 16,200 12,960 11.03%
Div Payout % 110.85% 77.70% 87.85% 202.68% 411.17% 296.65% 197.26% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 409,859 328,859 281,880 228,419 210,599 210,599 192,780 13.38%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.79% 3.27% 4.32% 1.64% 1.13% 1.29% 1.46% -
ROE 5.35% 7.61% 7.85% 3.50% 1.50% 2.59% 3.41% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 796.26 780.70 555.65 459.68 267.17 367.78 403.73 11.97%
EPS 13.53 15.44 13.66 4.93 1.95 3.37 4.06 22.20%
DPS 15.00 12.00 12.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.53 2.03 1.74 1.41 1.30 1.30 1.19 13.38%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 796.26 780.70 555.65 459.68 267.17 367.78 403.73 11.97%
EPS 13.53 15.44 13.66 4.93 1.95 3.37 4.06 22.20%
DPS 15.00 12.00 12.00 10.00 8.00 10.00 8.00 11.03%
NAPS 2.53 2.03 1.74 1.41 1.30 1.30 1.19 13.38%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.10 2.84 3.23 1.20 1.37 1.84 2.34 -
P/RPS 0.39 0.36 0.58 0.26 0.51 0.50 0.58 -6.39%
P/EPS 22.91 18.39 23.65 24.32 70.41 54.58 57.70 -14.26%
EY 4.36 5.44 4.23 4.11 1.42 1.83 1.73 16.64%
DY 4.84 4.23 3.72 8.33 5.84 5.43 3.42 5.95%
P/NAPS 1.23 1.40 1.86 0.85 1.05 1.42 1.97 -7.54%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 23/08/22 27/08/21 25/08/20 29/08/19 21/08/18 23/08/17 -
Price 3.43 2.84 4.18 1.28 1.29 1.79 2.25 -
P/RPS 0.43 0.36 0.75 0.28 0.48 0.49 0.56 -4.30%
P/EPS 25.35 18.39 30.60 25.94 66.30 53.10 55.48 -12.23%
EY 3.95 5.44 3.27 3.85 1.51 1.88 1.80 13.98%
DY 4.37 4.23 2.87 7.81 6.20 5.59 3.56 3.47%
P/NAPS 1.36 1.40 2.40 0.91 0.99 1.38 1.89 -5.33%

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