[CIHLDG] YoY Quarter Result on 31-Dec-2016 [#2]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 47.58%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 573,435 620,457 649,278 578,784 346,535 110,131 9,200 99.05%
PBT 20,989 6,781 11,992 14,994 10,259 3,548 129 133.56%
Tax -1,731 -1,045 4,461 -5,899 -2,676 -1,279 -64 73.21%
NP 19,258 5,736 16,453 9,095 7,583 2,269 65 158.08%
-
NP to SH 12,316 3,634 11,135 7,463 6,415 2,269 65 139.56%
-
Tax Rate 8.25% 15.41% -37.20% 39.34% 26.08% 36.05% 49.61% -
Total Cost 554,177 614,721 632,825 569,689 338,952 107,862 9,135 98.16%
-
Net Worth 218,700 204,119 202,500 178,200 163,619 137,700 116,439 11.07%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 218,700 204,119 202,500 178,200 163,619 137,700 116,439 11.07%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 142,000 2.21%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.36% 0.92% 2.53% 1.57% 2.19% 2.06% 0.71% -
ROE 5.63% 1.78% 5.50% 4.19% 3.92% 1.65% 0.06% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 353.97 383.00 400.79 357.27 213.91 67.98 6.48 94.73%
EPS 7.60 2.24 6.87 4.61 3.96 1.40 0.05 130.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.26 1.25 1.10 1.01 0.85 0.82 8.66%
Adjusted Per Share Value based on latest NOSH - 162,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 353.96 382.98 400.77 357.26 213.90 67.98 5.68 99.05%
EPS 7.60 2.24 6.87 4.61 3.96 1.40 0.04 139.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3499 1.2599 1.2499 1.0999 1.01 0.85 0.7187 11.07%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.28 1.64 2.28 2.52 2.55 0.98 1.11 -
P/RPS 0.36 0.43 0.57 0.71 1.19 1.44 17.13 -47.45%
P/EPS 16.84 73.11 33.17 54.70 64.40 69.97 2,424.92 -56.30%
EY 5.94 1.37 3.01 1.83 1.55 1.43 0.04 130.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.30 1.82 2.29 2.52 1.15 1.35 -5.68%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 22/02/17 18/02/16 11/02/15 12/02/14 -
Price 1.22 1.61 2.16 2.53 2.89 1.02 1.15 -
P/RPS 0.34 0.42 0.54 0.71 1.35 1.50 17.75 -48.25%
P/EPS 16.05 71.77 31.43 54.92 72.98 72.83 2,512.31 -56.90%
EY 6.23 1.39 3.18 1.82 1.37 1.37 0.04 131.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.28 1.73 2.30 2.86 1.20 1.40 -7.09%

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