[CIHLDG] YoY TTM 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- -216.43%
YoY- -100.1%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,071,280 332,206 39,634 38,504 40,870 174,171 471,897 14.62%
PBT 51,663 7,756 -1,582 -684 692,802 18,143 45,699 2.06%
Tax -13,569 -2,826 -415 25 -24,774 24,196 -11,401 2.94%
NP 38,094 4,930 -1,997 -659 668,028 42,339 34,298 1.76%
-
NP to SH 29,656 4,654 -1,993 -659 668,048 42,397 34,374 -2.42%
-
Tax Rate 26.26% 36.44% - - 3.58% -133.36% 24.95% -
Total Cost 1,033,186 327,276 41,631 39,163 -627,158 131,832 437,599 15.37%
-
Net Worth 170,099 140,940 113,642 116,439 187,440 180,282 150,450 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 - - - - 663,147 17,037 12,214 -
Div Payout % - - - - 99.27% 40.19% 35.53% -
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 170,099 140,940 113,642 116,439 187,440 180,282 150,450 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 3.56% 1.48% -5.04% -1.71% 1,634.52% 24.31% 7.27% -
ROE 17.43% 3.30% -1.75% -0.57% 356.41% 23.52% 22.85% -
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 661.28 205.07 27.90 27.12 28.78 122.69 332.47 12.13%
EPS 18.31 2.87 -1.40 -0.46 470.46 29.87 24.22 -4.55%
DPS 0.00 0.00 0.00 0.00 467.00 12.00 8.61 -
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 661.28 205.07 24.47 23.77 25.23 107.51 291.29 14.62%
EPS 18.31 2.87 -1.23 -0.41 412.38 26.17 21.22 -2.42%
DPS 0.00 0.00 0.00 0.00 409.35 10.52 7.54 -
NAPS 1.05 0.87 0.7015 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 0.42 1.12 4.19 3.84 4.31 2.53 0.61 -6.02%
P/EPS 15.19 79.71 -83.39 -224.10 0.26 10.38 8.38 10.41%
EY 6.58 1.25 -1.20 -0.45 379.40 9.63 11.93 -9.43%
DY 0.00 0.00 0.00 0.00 376.61 3.87 4.24 -
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 0.40 1.15 4.12 4.13 4.76 2.46 0.64 -7.52%
P/EPS 14.42 81.80 -81.97 -241.34 0.29 10.11 8.75 8.67%
EY 6.93 1.22 -1.22 -0.41 343.40 9.89 11.42 -7.98%
DY 0.00 0.00 0.00 0.00 340.88 3.97 4.06 -
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