[CBIP] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	525,160	669,777	592,256	554,004	529,348	577,883	522,230	0.37%
YoY %	-21.59%	13.09%	6.90%	4.66%	-8.40%	10.66%	-	-
Horiz. %	100.56%	128.25%	113.41%	106.08%	101.36%	110.66%	100.00%	-
PBT	99,776	87,988	101,666	126,584	137,268	139,528	110,977	-6.85%
YoY %	13.40%	-13.45%	-19.68%	-7.78%	-1.62%	25.73%	-	-
Horiz. %	89.91%	79.28%	91.61%	114.06%	123.69%	125.73%	100.00%	-
Tax	-19,492	-40,911	-34,702	-28,806	-29,660	-18,291	-25,264	-15.89%
YoY %	52.36%	-17.89%	-20.47%	2.88%	-62.16%	27.60%	-	-
Horiz. %	77.15%	161.93%	137.36%	114.02%	117.40%	72.40%	100.00%	-
NP	80,284	47,077	66,964	97,778	107,608	121,237	85,713	-4.27%
YoY %	70.54%	-29.70%	-31.51%	-9.14%	-11.24%	41.45%	-	-
Horiz. %	93.67%	54.92%	78.13%	114.08%	125.54%	141.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,284	50,461	66,284	85,810	98,672	101,649	74,390	-2.80%
YoY %	41.27%	-23.87%	-22.75%	-13.04%	-2.93%	36.64%	-	-
Horiz. %	95.82%	67.83%	89.10%	115.35%	132.64%	136.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.54%	46.50%	34.13%	22.76%	21.61%	13.11%	22.77%	-
YoY %	-57.98%	36.24%	49.96%	5.32%	64.84%	-42.42%	-	-
Horiz. %	85.81%	204.22%	149.89%	99.96%	94.91%	57.58%	100.00%	-
Total Cost	444,876	622,700	525,292	456,226	421,740	456,646	436,517	1.27%
YoY %	-28.56%	18.54%	15.14%	8.18%	-7.64%	4.61%	-	-
Horiz. %	101.91%	142.65%	120.34%	104.52%	96.61%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	737,121	721,437	748,197	748,263	749,497	723,291	686,674	4.84%
YoY %	2.17%	-3.58%	-0.01%	-0.16%	3.62%	5.33%	-	-
Horiz. %	107.35%	105.06%	108.96%	108.97%	109.15%	105.33%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	41,822	31,366	41,857	31,395	62,894	31,447	41,934	-0.17%
YoY %	33.34%	-25.06%	33.32%	-50.08%	100.00%	-25.01%	-	-
Horiz. %	99.73%	74.80%	99.82%	74.87%	149.98%	74.99%	100.00%	-
Div Payout %	58.67%	62.16%	63.15%	36.59%	63.74%	30.94%	56.37%	-
YoY %	-5.61%	-1.57%	72.59%	-42.59%	106.01%	-45.11%	-	-
Horiz. %	104.08%	110.27%	112.03%	64.91%	113.07%	54.89%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	737,121	721,437	748,197	748,263	749,497	723,291	686,674	4.84%
YoY %	2.17%	-3.58%	-0.01%	-0.16%	3.62%	5.33%	-	-
Horiz. %	107.35%	105.06%	108.96%	108.97%	109.15%	105.33%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	538,248	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	15.29%	7.03%	11.31%	17.65%	20.33%	20.98%	16.41%	-
YoY %	117.50%	-37.84%	-35.92%	-13.18%	-3.10%	27.85%	-	-
Horiz. %	93.17%	42.84%	68.92%	107.56%	123.89%	127.85%	100.00%	-
ROE	9.67%	6.99%	8.86%	11.47%	13.17%	14.05%	10.83%	-
YoY %	38.34%	-21.11%	-22.76%	-12.91%	-6.26%	29.73%	-	-
Horiz. %	89.29%	64.54%	81.81%	105.91%	121.61%	129.73%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	100.46	128.12	113.20	105.88	101.00	110.26	99.63	0.55%
YoY %	-21.59%	13.18%	6.91%	4.83%	-8.40%	10.67%	-	-
Horiz. %	100.83%	128.60%	113.62%	106.27%	101.38%	110.67%	100.00%	-
EPS	13.64	9.65	12.67	16.40	18.84	19.39	14.19	-2.60%
YoY %	41.35%	-23.84%	-22.74%	-12.95%	-2.84%	36.65%	-	-
Horiz. %	96.12%	68.01%	89.29%	115.57%	132.77%	136.65%	100.00%	-
DPS	8.00	6.00	8.00	6.00	12.00	6.00	8.00	0.00%
YoY %	33.33%	-25.00%	33.33%	-50.00%	100.00%	-25.00%	-	-
Horiz. %	100.00%	75.00%	100.00%	75.00%	150.00%	75.00%	100.00%	-
NAPS	1.41	1.38	1.43	1.43	1.43	1.38	1.31	5.03%
YoY %	2.17%	-3.50%	0.00%	0.00%	3.62%	5.34%	-	-
Horiz. %	107.63%	105.34%	109.16%	109.16%	109.16%	105.34%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	97.57	124.44	110.03	102.93	98.35	107.36	97.02	0.37%
YoY %	-21.59%	13.10%	6.90%	4.66%	-8.39%	10.66%	-	-
Horiz. %	100.57%	128.26%	113.41%	106.09%	101.37%	110.66%	100.00%	-
EPS	13.24	9.38	12.31	15.94	18.33	18.89	13.82	-2.82%
YoY %	41.15%	-23.80%	-22.77%	-13.04%	-2.96%	36.69%	-	-
Horiz. %	95.80%	67.87%	89.07%	115.34%	132.63%	136.69%	100.00%	-
DPS	7.77	5.83	7.78	5.83	11.69	5.84	7.79	-0.17%
YoY %	33.28%	-25.06%	33.45%	-50.13%	100.17%	-25.03%	-	-
Horiz. %	99.74%	74.84%	99.87%	74.84%	150.06%	74.97%	100.00%	-
NAPS	1.3695	1.3403	1.3901	1.3902	1.3925	1.3438	1.2758	4.84%
YoY %	2.18%	-3.58%	-0.01%	-0.17%	3.62%	5.33%	-	-
Horiz. %	107.34%	105.06%	108.96%	108.97%	109.15%	105.33%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.56	1.80	1.91	2.03	2.09	1.97	2.15	-
P/RPS	1.55	1.40	1.69	1.92	2.07	1.79	2.16	-19.86%
YoY %	10.71%	-17.16%	-11.98%	-7.25%	15.64%	-17.13%	-	-
Horiz. %	71.76%	64.81%	78.24%	88.89%	95.83%	82.87%	100.00%	-
P/EPS	11.44	18.65	15.08	12.38	11.10	10.16	15.15	-17.09%
YoY %	-38.66%	23.67%	21.81%	11.53%	9.25%	-32.94%	-	-
Horiz. %	75.51%	123.10%	99.54%	81.72%	73.27%	67.06%	100.00%	-
EY	8.74	5.36	6.63	8.08	9.01	9.84	6.60	20.61%
YoY %	63.06%	-19.16%	-17.95%	-10.32%	-8.43%	49.09%	-	-
Horiz. %	132.42%	81.21%	100.45%	122.42%	136.52%	149.09%	100.00%	-
DY	5.13	3.33	4.19	2.96	5.74	3.05	3.72	23.91%
YoY %	54.05%	-20.53%	41.55%	-48.43%	88.20%	-18.01%	-	-
Horiz. %	137.90%	89.52%	112.63%	79.57%	154.30%	81.99%	100.00%	-
P/NAPS	1.11	1.30	1.34	1.42	1.46	1.43	1.64	-22.93%
YoY %	-14.62%	-2.99%	-5.63%	-2.74%	2.10%	-12.80%	-	-
Horiz. %	67.68%	79.27%	81.71%	86.59%	89.02%	87.20%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	28/05/18	28/02/18	28/11/17	23/08/17	30/05/17	22/02/17	22/11/16	-
Price	1.47	1.68	1.81	1.98	2.08	2.15	1.96	-
P/RPS	1.46	1.31	1.60	1.87	2.06	1.95	1.97	-18.11%
YoY %	11.45%	-18.13%	-14.44%	-9.22%	5.64%	-1.02%	-	-
Horiz. %	74.11%	66.50%	81.22%	94.92%	104.57%	98.98%	100.00%	-
P/EPS	10.78	17.40	14.29	12.07	11.05	11.09	13.81	-15.23%
YoY %	-38.05%	21.76%	18.39%	9.23%	-0.36%	-19.70%	-	-
Horiz. %	78.06%	126.00%	103.48%	87.40%	80.01%	80.30%	100.00%	-
EY	9.28	5.75	7.00	8.28	9.05	9.02	7.24	18.01%
YoY %	61.39%	-17.86%	-15.46%	-8.51%	0.33%	24.59%	-	-
Horiz. %	128.18%	79.42%	96.69%	114.36%	125.00%	124.59%	100.00%	-
DY	5.44	3.57	4.42	3.03	5.77	2.79	4.08	21.16%
YoY %	52.38%	-19.23%	45.87%	-47.49%	106.81%	-31.62%	-	-
Horiz. %	133.33%	87.50%	108.33%	74.26%	141.42%	68.38%	100.00%	-
P/NAPS	1.04	1.22	1.27	1.38	1.45	1.56	1.50	-21.68%
YoY %	-14.75%	-3.94%	-7.97%	-4.83%	-7.05%	4.00%	-	-
Horiz. %	69.33%	81.33%	84.67%	92.00%	96.67%	104.00%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:35:00

EMA 5

5 Mins

BUY

2024-06-26 15:30:00

ADX

30 Mins

BUY

2024-06-26 15:25:00

EMA 5

5 Mins

SELL

2024-06-26 14:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 14:50:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

637

HLIND

HONG LEONG INDUSTRIES BHD

624

DNEX

DAGANG NEXCHANGE BERHAD

598

MPI

MALAYSIAN PACIFIC INDUSTRIES

592

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

430

MYEG

MY E.G. SERVICES BHD

405

PBBANK

PUBLIC BANK BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More