[CIHLDG] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 84.28%
YoY- -100.01%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 346,535 110,131 9,200 9,789 11,348 11,958 114,500 20.25%
PBT 10,259 3,548 129 99 690,745 1,598 10,591 -0.52%
Tax -2,676 -1,279 -64 -146 -40,350 9,567 -2,722 -0.28%
NP 7,583 2,269 65 -47 650,395 11,165 7,869 -0.61%
-
NP to SH 6,415 2,269 65 -47 650,395 11,172 7,903 -3.41%
-
Tax Rate 26.08% 36.05% 49.61% 147.47% 5.84% -598.69% 25.70% -
Total Cost 338,952 107,862 9,135 9,836 -639,047 793 106,631 21.24%
-
Net Worth 163,619 137,700 116,439 116,439 186,021 177,534 143,475 2.21%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 653,206 7,101 5,682 -
Div Payout % - - - - 100.43% 63.56% 71.90% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 163,619 137,700 116,439 116,439 186,021 177,534 143,475 2.21%
NOSH 162,000 162,000 142,000 142,000 142,001 142,027 142,054 2.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.19% 2.06% 0.71% -0.48% 5,731.36% 93.37% 6.87% -
ROE 3.92% 1.65% 0.06% -0.04% 349.63% 6.29% 5.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 213.91 67.98 6.48 6.89 7.99 8.42 80.60 17.65%
EPS 3.96 1.40 0.05 -0.03 458.02 7.87 5.57 -5.52%
DPS 0.00 0.00 0.00 0.00 460.00 5.00 4.00 -
NAPS 1.01 0.85 0.82 0.82 1.31 1.25 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 142,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 213.91 67.98 5.68 6.04 7.00 7.38 70.68 20.25%
EPS 3.96 1.40 0.04 -0.03 401.48 6.90 4.88 -3.42%
DPS 0.00 0.00 0.00 0.00 403.21 4.38 3.51 -
NAPS 1.01 0.85 0.7188 0.7188 1.1483 1.0959 0.8856 2.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.55 0.98 1.11 0.77 1.24 3.65 1.71 -
P/RPS 1.19 1.44 17.13 11.17 15.52 43.35 2.12 -9.17%
P/EPS 64.40 69.97 2,424.92 -2,326.38 0.27 46.40 30.74 13.11%
EY 1.55 1.43 0.04 -0.04 369.37 2.16 3.25 -11.60%
DY 0.00 0.00 0.00 0.00 370.97 1.37 2.34 -
P/NAPS 2.52 1.15 1.35 0.94 0.95 2.92 1.69 6.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 18/02/16 11/02/15 12/02/14 30/01/13 16/02/12 26/01/11 27/01/10 -
Price 2.89 1.02 1.15 1.02 1.25 3.51 1.70 -
P/RPS 1.35 1.50 17.75 14.80 15.64 41.69 2.11 -7.16%
P/EPS 72.98 72.83 2,512.31 -3,081.70 0.27 44.62 30.56 15.60%
EY 1.37 1.37 0.04 -0.03 366.42 2.24 3.27 -13.49%
DY 0.00 0.00 0.00 0.00 368.00 1.42 2.35 -
P/NAPS 2.86 1.20 1.40 1.24 0.95 2.81 1.68 9.26%

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