[CBIP] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	578,790	525,160	669,777	592,256	554,004	529,348	577,883	0.10%
YoY %	10.21%	-21.59%	13.09%	6.90%	4.66%	-8.40%	-	-
Horiz. %	100.16%	90.88%	115.90%	102.49%	95.87%	91.60%	100.00%	-
PBT	126,074	99,776	87,988	101,666	126,584	137,268	139,528	-6.55%
YoY %	26.36%	13.40%	-13.45%	-19.68%	-7.78%	-1.62%	-	-
Horiz. %	90.36%	71.51%	63.06%	72.86%	90.72%	98.38%	100.00%	-
Tax	-30,606	-19,492	-40,911	-34,702	-28,806	-29,660	-18,291	41.07%
YoY %	-57.02%	52.36%	-17.89%	-20.47%	2.88%	-62.16%	-	-
Horiz. %	167.33%	106.57%	223.67%	189.72%	157.49%	162.16%	100.00%	-
NP	95,468	80,284	47,077	66,964	97,778	107,608	121,237	-14.76%
YoY %	18.91%	70.54%	-29.70%	-31.51%	-9.14%	-11.24%	-	-
Horiz. %	78.74%	66.22%	38.83%	55.23%	80.65%	88.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,556	71,284	50,461	66,284	85,810	98,672	101,649	-21.65%
YoY %	-1.02%	41.27%	-23.87%	-22.75%	-13.04%	-2.93%	-	-
Horiz. %	69.41%	70.13%	49.64%	65.21%	84.42%	97.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.28%	19.54%	46.50%	34.13%	22.76%	21.61%	13.11%	-
YoY %	24.26%	-57.98%	36.24%	49.96%	5.32%	64.84%	-	-
Horiz. %	185.20%	149.05%	354.69%	260.34%	173.61%	164.84%	100.00%	-
Total Cost	483,322	444,876	622,700	525,292	456,226	421,740	456,646	3.86%
YoY %	8.64%	-28.56%	18.54%	15.14%	8.18%	-7.64%	-	-
Horiz. %	105.84%	97.42%	136.36%	115.03%	99.91%	92.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,057	737,121	721,437	748,197	748,263	749,497	723,291	1.72%
YoY %	0.67%	2.17%	-3.58%	-0.01%	-0.16%	3.62%	-	-
Horiz. %	102.59%	101.91%	99.74%	103.44%	103.45%	103.62%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	20,903	41,822	31,366	41,857	31,395	62,894	31,447	-23.89%
YoY %	-50.02%	33.34%	-25.06%	33.32%	-50.08%	100.00%	-	-
Horiz. %	66.47%	132.99%	99.74%	133.10%	99.83%	200.00%	100.00%	-
Div Payout %	29.63%	58.67%	62.16%	63.15%	36.59%	63.74%	30.94%	-
YoY %	-49.50%	-5.61%	-1.57%	72.59%	-42.59%	106.01%	-	-
Horiz. %	95.77%	189.63%	200.90%	204.10%	118.26%	206.01%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	742,057	737,121	721,437	748,197	748,263	749,497	723,291	1.72%
YoY %	0.67%	2.17%	-3.58%	-0.01%	-0.16%	3.62%	-	-
Horiz. %	102.59%	101.91%	99.74%	103.44%	103.45%	103.62%	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%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	16.49%	15.29%	7.03%	11.31%	17.65%	20.33%	20.98%	-
YoY %	7.85%	117.50%	-37.84%	-35.92%	-13.18%	-3.10%	-	-
Horiz. %	78.60%	72.88%	33.51%	53.91%	84.13%	96.90%	100.00%	-
ROE	9.51%	9.67%	6.99%	8.86%	11.47%	13.17%	14.05%	-
YoY %	-1.65%	38.34%	-21.11%	-22.76%	-12.91%	-6.26%	-	-
Horiz. %	67.69%	68.83%	49.75%	63.06%	81.64%	93.74%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	110.76	100.46	128.12	113.20	105.88	101.00	110.26	0.30%
YoY %	10.25%	-21.59%	13.18%	6.91%	4.83%	-8.40%	-	-
Horiz. %	100.45%	91.11%	116.20%	102.67%	96.03%	91.60%	100.00%	-
EPS	13.50	13.64	9.65	12.67	16.40	18.84	19.39	-21.49%
YoY %	-1.03%	41.35%	-23.84%	-22.74%	-12.95%	-2.84%	-	-
Horiz. %	69.62%	70.35%	49.77%	65.34%	84.58%	97.16%	100.00%	-
DPS	4.00	8.00	6.00	8.00	6.00	12.00	6.00	-23.74%
YoY %	-50.00%	33.33%	-25.00%	33.33%	-50.00%	100.00%	-	-
Horiz. %	66.67%	133.33%	100.00%	133.33%	100.00%	200.00%	100.00%	-
NAPS	1.42	1.41	1.38	1.43	1.43	1.43	1.38	1.92%
YoY %	0.71%	2.17%	-3.50%	0.00%	0.00%	3.62%	-	-
Horiz. %	102.90%	102.17%	100.00%	103.62%	103.62%	103.62%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	107.53	97.57	124.44	110.03	102.93	98.35	107.36	0.10%
YoY %	10.21%	-21.59%	13.10%	6.90%	4.66%	-8.39%	-	-
Horiz. %	100.16%	90.88%	115.91%	102.49%	95.87%	91.61%	100.00%	-
EPS	13.11	13.24	9.38	12.31	15.94	18.33	18.89	-21.66%
YoY %	-0.98%	41.15%	-23.80%	-22.77%	-13.04%	-2.96%	-	-
Horiz. %	69.40%	70.09%	49.66%	65.17%	84.38%	97.04%	100.00%	-
DPS	3.88	7.77	5.83	7.78	5.83	11.69	5.84	-23.91%
YoY %	-50.06%	33.28%	-25.06%	33.45%	-50.13%	100.17%	-	-
Horiz. %	66.44%	133.05%	99.83%	133.22%	99.83%	200.17%	100.00%	-
NAPS	1.3787	1.3695	1.3403	1.3901	1.3902	1.3925	1.3438	1.72%
YoY %	0.67%	2.18%	-3.58%	-0.01%	-0.17%	3.62%	-	-
Horiz. %	102.60%	101.91%	99.74%	103.45%	103.45%	103.62%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.29	1.56	1.80	1.91	2.03	2.09	1.97	-
P/RPS	1.16	1.55	1.40	1.69	1.92	2.07	1.79	-25.17%
YoY %	-25.16%	10.71%	-17.16%	-11.98%	-7.25%	15.64%	-	-
Horiz. %	64.80%	86.59%	78.21%	94.41%	107.26%	115.64%	100.00%	-
P/EPS	9.55	11.44	18.65	15.08	12.38	11.10	10.16	-4.05%
YoY %	-16.52%	-38.66%	23.67%	21.81%	11.53%	9.25%	-	-
Horiz. %	94.00%	112.60%	183.56%	148.43%	121.85%	109.25%	100.00%	-
EY	10.47	8.74	5.36	6.63	8.08	9.01	9.84	4.23%
YoY %	19.79%	63.06%	-19.16%	-17.95%	-10.32%	-8.43%	-	-
Horiz. %	106.40%	88.82%	54.47%	67.38%	82.11%	91.57%	100.00%	-
DY	3.10	5.13	3.33	4.19	2.96	5.74	3.05	1.09%
YoY %	-39.57%	54.05%	-20.53%	41.55%	-48.43%	88.20%	-	-
Horiz. %	101.64%	168.20%	109.18%	137.38%	97.05%	188.20%	100.00%	-
P/NAPS	0.91	1.11	1.30	1.34	1.42	1.46	1.43	-26.07%
YoY %	-18.02%	-14.62%	-2.99%	-5.63%	-2.74%	2.10%	-	-
Horiz. %	63.64%	77.62%	90.91%	93.71%	99.30%	102.10%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	28/05/18	28/02/18	28/11/17	23/08/17	30/05/17	22/02/17	-
Price	1.37	1.47	1.68	1.81	1.98	2.08	2.15	-
P/RPS	1.24	1.46	1.31	1.60	1.87	2.06	1.95	-26.11%
YoY %	-15.07%	11.45%	-18.13%	-14.44%	-9.22%	5.64%	-	-
Horiz. %	63.59%	74.87%	67.18%	82.05%	95.90%	105.64%	100.00%	-
P/EPS	10.15	10.78	17.40	14.29	12.07	11.05	11.09	-5.74%
YoY %	-5.84%	-38.05%	21.76%	18.39%	9.23%	-0.36%	-	-
Horiz. %	91.52%	97.20%	156.90%	128.85%	108.84%	99.64%	100.00%	-
EY	9.86	9.28	5.75	7.00	8.28	9.05	9.02	6.13%
YoY %	6.25%	61.39%	-17.86%	-15.46%	-8.51%	0.33%	-	-
Horiz. %	109.31%	102.88%	63.75%	77.61%	91.80%	100.33%	100.00%	-
DY	2.92	5.44	3.57	4.42	3.03	5.77	2.79	3.09%
YoY %	-46.32%	52.38%	-19.23%	45.87%	-47.49%	106.81%	-	-
Horiz. %	104.66%	194.98%	127.96%	158.42%	108.60%	206.81%	100.00%	-
P/NAPS	0.96	1.04	1.22	1.27	1.38	1.45	1.56	-27.71%
YoY %	-7.69%	-14.75%	-3.94%	-7.97%	-4.83%	-7.05%	-	-
Horiz. %	61.54%	66.67%	78.21%	81.41%	88.46%	92.95%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:30:00

EMA 5

30 Mins

SELL

2024-06-27 16:10:00

EMA 5

10 Mins

SELL

2024-06-27 16:05:00

EMA 5

5 Mins

SELL

2024-06-27 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-27 16:00:00

ADX

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

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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