[CIHLDG] YoY 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- 42.53%
YoY- 238.91%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,338,549 958,780 680,295 573,435 620,457 649,278 578,784 14.98%
PBT 60,227 30,394 25,087 20,989 6,781 11,992 14,994 26.06%
Tax -1,609 -957 -2,905 -1,731 -1,045 4,461 -5,899 -19.46%
NP 58,618 29,437 22,182 19,258 5,736 16,453 9,095 36.39%
-
NP to SH 37,178 16,219 12,692 12,316 3,634 11,135 7,463 30.66%
-
Tax Rate 2.67% 3.15% 11.58% 8.25% 15.41% -37.20% 39.34% -
Total Cost 1,279,931 929,343 658,113 554,177 614,721 632,825 569,689 14.43%
-
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 % - 119.86% - - - - - -
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 4.38% 3.07% 3.26% 3.36% 0.92% 2.53% 1.57% -
ROE 10.11% 5.59% 5.33% 5.63% 1.78% 5.50% 4.19% -
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 826.26 591.84 419.94 353.97 383.00 400.79 357.27 14.98%
EPS 22.95 10.01 7.83 7.60 2.24 6.87 4.61 30.65%
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 826.26 591.84 419.94 353.97 383.00 400.79 357.27 14.98%
EPS 22.95 10.01 7.83 7.60 2.24 6.87 4.61 30.65%
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 0.35 0.48 0.45 0.36 0.43 0.57 0.71 -11.11%
P/EPS 12.77 28.47 24.25 16.84 73.11 33.17 54.70 -21.52%
EY 7.83 3.51 4.12 5.94 1.37 3.01 1.83 27.40%
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 0.36 0.57 0.54 0.34 0.42 0.54 0.71 -10.69%
P/EPS 13.12 33.46 28.72 16.05 71.77 31.43 54.92 -21.22%
EY 7.62 2.99 3.48 6.23 1.39 3.18 1.82 26.94%
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