[CIHLDG] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -12.77%
YoY- -104.52%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 334,070 71,021 9,593 8,909 10,396 10,819 137,704 15.90%
PBT 12,718 2,592 -2,105 -31 1,410 2,367 13,692 -1.22%
Tax -3,751 -356 -40 -22 -238 5,718 -2,767 5.19%
NP 8,967 2,236 -2,145 -53 1,172 8,085 10,925 -3.23%
-
NP to SH 6,275 2,237 -2,145 -53 1,172 8,102 10,950 -8.85%
-
Tax Rate 29.49% 13.73% - - 16.88% -241.57% 20.21% -
Total Cost 325,103 68,785 11,738 8,962 9,224 2,734 126,779 16.97%
-
Net Worth 170,099 140,940 113,600 116,439 187,440 180,282 150,450 2.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 170,099 140,940 113,600 116,439 187,440 180,282 150,450 2.06%
NOSH 162,000 162,000 142,000 142,000 142,000 141,955 141,934 2.22%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.68% 3.15% -22.36% -0.59% 11.27% 74.73% 7.93% -
ROE 3.69% 1.59% -1.89% -0.05% 0.63% 4.49% 7.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.22 43.84 6.76 6.27 7.32 7.62 97.02 13.37%
EPS 3.87 1.38 -1.51 -0.04 0.83 5.71 7.71 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.87 0.80 0.82 1.32 1.27 1.06 -0.15%
Adjusted Per Share Value based on latest NOSH - 142,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.22 43.84 5.92 5.50 6.42 6.68 85.00 15.90%
EPS 3.87 1.38 -1.32 -0.03 0.72 5.00 6.76 -8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.87 0.7012 0.7188 1.157 1.1129 0.9287 2.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.78 2.29 1.17 1.04 1.24 3.10 2.03 -
P/RPS 1.35 5.22 17.32 16.58 16.94 40.67 2.09 -7.01%
P/EPS 71.77 165.84 -77.45 -2,786.42 150.24 54.32 26.31 18.18%
EY 1.39 0.60 -1.29 -0.04 0.67 1.84 3.80 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.63 1.46 1.27 0.94 2.44 1.92 5.51%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 06/05/15 07/05/14 08/05/13 25/04/12 20/04/11 21/04/10 -
Price 2.64 2.35 1.15 1.12 1.37 3.02 2.12 -
P/RPS 1.28 5.36 17.02 17.85 18.71 39.63 2.19 -8.55%
P/EPS 68.16 170.18 -76.13 -3,000.75 165.99 52.91 27.48 16.33%
EY 1.47 0.59 -1.31 -0.03 0.60 1.89 3.64 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.70 1.44 1.37 1.04 2.38 2.00 3.85%

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