Highlights

[COMPLET] YoY Quarter Result on 2020-03-31 [#4]

Stock [COMPLET]: COMPLETE LOGISTIC SERVICES BHD
Announcement Date 30-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Mar-2020  [#4]
Profit Trend QoQ -     1,136.95%    YoY -     3,021.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 16,759 28,893 29,802 27,065 31,754 29,268 27,884 -8.13%
  YoY % -42.00% -3.05% 10.11% -14.77% 8.49% 4.96% -
  Horiz. % 60.10% 103.62% 106.88% 97.06% 113.88% 104.96% 100.00%
PBT 39,115 2,006 2,359 -81 3,566 -8,564 1,439 73.31%
  YoY % 1,849.90% -14.96% 3,012.35% -102.27% 141.64% -695.14% -
  Horiz. % 2,718.21% 139.40% 163.93% -5.63% 247.81% -595.14% 100.00%
Tax 72 -747 -317 -617 -227 -424 -167 -
  YoY % 109.64% -135.65% 48.62% -171.81% 46.46% -153.89% -
  Horiz. % -43.11% 447.31% 189.82% 369.46% 135.93% 253.89% 100.00%
NP 39,187 1,259 2,042 -698 3,339 -8,988 1,272 76.96%
  YoY % 3,012.55% -38.34% 392.55% -120.90% 137.15% -806.60% -
  Horiz. % 3,080.74% 98.98% 160.53% -54.87% 262.50% -706.60% 100.00%
NP to SH 39,236 1,257 2,018 -735 3,300 -9,034 1,240 77.75%
  YoY % 3,021.40% -37.71% 374.56% -122.27% 136.53% -828.55% -
  Horiz. % 3,164.19% 101.37% 162.74% -59.27% 266.13% -728.55% 100.00%
Tax Rate -0.18 % 37.24 % 13.44 % - % 6.37 % - % 11.61 % -
  YoY % -100.48% 177.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.55% 320.76% 115.76% 0.00% 54.87% 0.00% 100.00%
Total Cost -22,428 27,634 27,760 27,763 28,415 38,256 26,612 -
  YoY % -181.16% -0.45% -0.01% -2.29% -25.72% 43.75% -
  Horiz. % -84.28% 103.84% 104.31% 104.33% 106.78% 143.75% 100.00%
Net Worth 178,687 150,831 138,255 129,796 118,555 101,180 100,153 10.12%
  YoY % 18.47% 9.10% 6.52% 9.48% 17.17% 1.03% -
  Horiz. % 178.41% 150.60% 138.04% 129.60% 118.37% 101.03% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 178,687 150,831 138,255 129,796 118,555 101,180 100,153 10.12%
  YoY % 18.47% 9.10% 6.52% 9.48% 17.17% 1.03% -
  Horiz. % 178.41% 150.60% 138.04% 129.60% 118.37% 101.03% 100.00%
NOSH 126,729 123,632 123,442 123,616 122,222 120,453 119,230 1.02%
  YoY % 2.51% 0.15% -0.14% 1.14% 1.47% 1.03% -
  Horiz. % 106.29% 103.69% 103.53% 103.68% 102.51% 101.03% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 233.83 % 4.36 % 6.85 % -2.58 % 10.52 % -30.71 % 4.56 % 92.63%
  YoY % 5,263.07% -36.35% 365.50% -124.52% 134.26% -773.46% -
  Horiz. % 5,127.85% 95.61% 150.22% -56.58% 230.70% -673.46% 100.00%
ROE 21.96 % 0.83 % 1.46 % -0.57 % 2.78 % -8.93 % 1.24 % 61.38%
  YoY % 2,545.78% -43.15% 356.14% -120.50% 131.13% -820.16% -
  Horiz. % 1,770.97% 66.94% 117.74% -45.97% 224.19% -720.16% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.22 23.37 24.14 21.89 25.98 24.30 23.39 -9.06%
  YoY % -43.43% -3.19% 10.28% -15.74% 6.91% 3.89% -
  Horiz. % 56.52% 99.91% 103.21% 93.59% 111.07% 103.89% 100.00%
EPS 31.10 1.00 1.60 -0.60 2.70 -7.50 1.04 76.09%
  YoY % 3,010.00% -37.50% 366.67% -122.22% 136.00% -821.15% -
  Horiz. % 2,990.38% 96.15% 153.85% -57.69% 259.62% -721.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4100 1.2200 1.1200 1.0500 0.9700 0.8400 0.8400 9.01%
  YoY % 15.57% 8.93% 6.67% 8.25% 15.48% 0.00% -
  Horiz. % 167.86% 145.24% 133.33% 125.00% 115.48% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,356
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.16 22.69 23.40 21.25 24.93 22.98 21.89 -8.12%
  YoY % -42.00% -3.03% 10.12% -14.76% 8.49% 4.98% -
  Horiz. % 60.12% 103.65% 106.90% 97.08% 113.89% 104.98% 100.00%
EPS 30.81 0.99 1.58 -0.58 2.59 -7.09 0.97 77.87%
  YoY % 3,012.12% -37.34% 372.41% -122.39% 136.53% -830.93% -
  Horiz. % 3,176.29% 102.06% 162.89% -59.79% 267.01% -730.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4031 1.1843 1.0856 1.0192 0.9309 0.7945 0.7864 10.12%
  YoY % 18.48% 9.09% 6.51% 9.49% 17.17% 1.03% -
  Horiz. % 178.42% 150.60% 138.05% 129.60% 118.37% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5100 0.8800 0.6600 1.0600 0.7800 0.8500 0.7300 -
P/RPS 3.86 3.77 2.73 4.84 3.00 3.50 3.12 3.61%
  YoY % 2.39% 38.10% -43.60% 61.33% -14.29% 12.18% -
  Horiz. % 123.72% 120.83% 87.50% 155.13% 96.15% 112.18% 100.00%
P/EPS 1.65 86.55 40.37 -178.28 28.89 -11.33 70.19 -46.45%
  YoY % -98.09% 114.39% 122.64% -717.10% 354.99% -116.14% -
  Horiz. % 2.35% 123.31% 57.52% -254.00% 41.16% -16.14% 100.00%
EY 60.71 1.16 2.48 -0.56 3.46 -8.82 1.42 86.89%
  YoY % 5,133.62% -53.23% 542.86% -116.18% 139.23% -721.13% -
  Horiz. % 4,275.35% 81.69% 174.65% -39.44% 243.66% -621.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.72 0.59 1.01 0.80 1.01 0.87 -13.66%
  YoY % -50.00% 22.03% -41.58% 26.25% -20.79% 16.09% -
  Horiz. % 41.38% 82.76% 67.82% 116.09% 91.95% 116.09% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/05/19 28/05/18 30/05/17 26/05/16 26/05/15 28/05/14 -
Price 0.6100 0.8200 0.6800 0.9750 0.7700 0.9750 0.7750 -
P/RPS 4.61 3.51 2.82 4.45 2.96 4.01 3.31 5.67%
  YoY % 31.34% 24.47% -36.63% 50.34% -26.18% 21.15% -
  Horiz. % 139.27% 106.04% 85.20% 134.44% 89.43% 121.15% 100.00%
P/EPS 1.97 80.65 41.60 -163.98 28.52 -13.00 74.52 -45.39%
  YoY % -97.56% 93.87% 125.37% -674.96% 319.38% -117.44% -
  Horiz. % 2.64% 108.23% 55.82% -220.05% 38.27% -17.44% 100.00%
EY 50.76 1.24 2.40 -0.61 3.51 -7.69 1.34 83.16%
  YoY % 3,993.55% -48.33% 493.44% -117.38% 145.64% -673.88% -
  Horiz. % 3,788.06% 92.54% 179.10% -45.52% 261.94% -573.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.67 0.61 0.93 0.79 1.16 0.92 -11.90%
  YoY % -35.82% 9.84% -34.41% 17.72% -31.90% 26.09% -
  Horiz. % 46.74% 72.83% 66.30% 101.09% 85.87% 126.09% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers