[CIHLDG] YoY TTM Result on 30-Jun-2018 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -3.44%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,144,550 2,572,493 2,272,914 2,602,702 2,175,392 1,305,382 399,278 41.00%
PBT 121,077 53,072 33,290 45,378 50,846 52,317 17,151 38.46%
Tax -4,987 -7,754 -6,221 -265 -12,273 -13,970 -4,058 3.49%
NP 116,090 45,318 27,069 45,113 38,573 38,347 13,093 43.81%
-
NP to SH 69,967 30,122 19,032 31,159 27,108 26,610 12,250 33.66%
-
Tax Rate 4.12% 14.61% 18.69% 0.58% 24.14% 26.70% 23.66% -
Total Cost 3,028,460 2,527,175 2,245,845 2,557,589 2,136,819 1,267,035 386,185 40.90%
-
Net Worth 281,880 228,419 210,599 210,599 192,780 173,340 147,420 11.39%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 19,440 16,200 12,960 16,200 12,960 8,100 - -
Div Payout % 27.78% 53.78% 68.10% 51.99% 47.81% 30.44% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 281,880 228,419 210,599 210,599 192,780 173,340 147,420 11.39%
NOSH 162,000 162,000 162,000 162,000 162,000 162,000 162,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.69% 1.76% 1.19% 1.73% 1.77% 2.94% 3.28% -
ROE 24.82% 13.19% 9.04% 14.80% 14.06% 15.35% 8.31% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,941.08 1,587.96 1,403.03 1,606.61 1,342.83 805.79 246.47 41.00%
EPS 43.19 18.59 11.75 19.23 16.73 16.43 7.56 33.66%
DPS 12.00 10.00 8.00 10.00 8.00 5.00 0.00 -
NAPS 1.74 1.41 1.30 1.30 1.19 1.07 0.91 11.39%
Adjusted Per Share Value based on latest NOSH - 162,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,941.08 1,587.96 1,403.03 1,606.61 1,342.83 805.79 246.47 41.00%
EPS 43.19 18.59 11.75 19.23 16.73 16.43 7.56 33.66%
DPS 12.00 10.00 8.00 10.00 8.00 5.00 0.00 -
NAPS 1.74 1.41 1.30 1.30 1.19 1.07 0.91 11.39%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.23 1.20 1.37 1.84 2.34 2.55 2.44 -
P/RPS 0.17 0.08 0.10 0.11 0.17 0.32 0.99 -25.42%
P/EPS 7.48 6.45 11.66 9.57 13.98 15.52 32.27 -21.60%
EY 13.37 15.49 8.58 10.45 7.15 6.44 3.10 27.55%
DY 3.72 8.33 5.84 5.43 3.42 1.96 0.00 -
P/NAPS 1.86 0.85 1.05 1.42 1.97 2.38 2.68 -5.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 25/08/20 29/08/19 21/08/18 23/08/17 24/08/16 26/08/15 -
Price 4.18 1.28 1.29 1.79 2.25 2.73 1.80 -
P/RPS 0.22 0.08 0.09 0.11 0.17 0.34 0.73 -18.10%
P/EPS 9.68 6.88 10.98 9.31 13.45 16.62 23.80 -13.91%
EY 10.33 14.53 9.11 10.75 7.44 6.02 4.20 16.16%
DY 2.87 7.81 6.20 5.59 3.56 1.83 0.00 -
P/NAPS 2.40 0.91 0.99 1.38 1.89 2.55 1.98 3.25%

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