[CBIP] QoQ TTM Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	472,386	450,263	388,367	370,049	435,729	481,117	598,578	-14.58%
YoY %	4.91%	15.94%	4.95%	-15.07%	-9.43%	-19.62%	-	-
Horiz. %	78.92%	75.22%	64.88%	61.82%	72.79%	80.38%	100.00%	-
PBT	44,702	44,328	22,166	41,156	82,122	92,481	96,002	-39.89%
YoY %	0.84%	99.98%	-46.14%	-49.88%	-11.20%	-3.67%	-	-
Horiz. %	46.56%	46.17%	23.09%	42.87%	85.54%	96.33%	100.00%	-
Tax	-8,818	-10,806	-7,748	-14,240	-28,105	-28,664	-38,087	-62.26%
YoY %	18.40%	-39.47%	45.59%	49.33%	1.95%	24.74%	-	-
Horiz. %	23.15%	28.37%	20.34%	37.39%	73.79%	75.26%	100.00%	-
NP	35,884	33,522	14,418	26,916	54,017	63,817	57,915	-27.30%
YoY %	7.05%	132.50%	-46.43%	-50.17%	-15.36%	10.19%	-	-
Horiz. %	61.96%	57.88%	24.90%	46.48%	93.27%	110.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,809	35,540	15,021	23,296	39,516	46,319	45,047	-12.58%
YoY %	3.57%	136.60%	-35.52%	-41.05%	-14.69%	2.82%	-	-
Horiz. %	81.71%	78.90%	33.35%	51.71%	87.72%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.73%	24.38%	34.95%	34.60%	34.22%	30.99%	39.67%	-
YoY %	-19.07%	-30.24%	1.01%	1.11%	10.42%	-21.88%	-	-
Horiz. %	49.74%	61.46%	88.10%	87.22%	86.26%	78.12%	100.00%	-
Total Cost	436,502	416,741	373,949	343,133	381,712	417,300	540,663	-13.28%
YoY %	4.74%	11.44%	8.98%	-10.11%	-8.53%	-22.82%	-	-
Horiz. %	80.73%	77.08%	69.16%	63.47%	70.60%	77.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	724,710	727,253	734,381	734,035	735,504	736,878	747,283	-2.02%
YoY %	-0.35%	-0.97%	0.05%	-0.20%	-0.19%	-1.39%	-	-
Horiz. %	96.98%	97.32%	98.27%	98.23%	98.42%	98.61%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	10,100	10,100	10,234	10,234	10,234	20,690	10,455	-2.27%
YoY %	0.00%	-1.31%	0.00%	0.00%	-50.54%	97.90%	-	-
Horiz. %	96.60%	96.60%	97.89%	97.89%	97.89%	197.90%	100.00%	-
Div Payout %	27.44%	28.42%	68.13%	43.93%	25.90%	44.67%	23.21%	-
YoY %	-3.45%	-58.29%	55.09%	69.61%	-42.02%	92.46%	-	-
Horiz. %	118.22%	122.45%	293.54%	189.27%	111.59%	192.46%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	724,710	727,253	734,381	734,035	735,504	736,878	747,283	-2.02%
YoY %	-0.35%	-0.97%	0.05%	-0.20%	-0.19%	-1.39%	-	-
Horiz. %	96.98%	97.32%	98.27%	98.23%	98.42%	98.61%	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%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	7.60%	7.44%	3.71%	7.27%	12.40%	13.26%	9.68%	-
YoY %	2.15%	100.54%	-48.97%	-41.37%	-6.49%	36.98%	-	-
Horiz. %	78.51%	76.86%	38.33%	75.10%	128.10%	136.98%	100.00%	-
ROE	5.08%	4.89%	2.05%	3.17%	5.37%	6.29%	6.03%	-
YoY %	3.89%	138.54%	-35.33%	-40.97%	-14.63%	4.31%	-	-
Horiz. %	84.25%	81.09%	34.00%	52.57%	89.05%	104.31%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	95.17	89.15	76.68	72.59	85.31	94.02	114.54	-11.60%
YoY %	6.75%	16.26%	5.63%	-14.91%	-9.26%	-17.92%	-	-
Horiz. %	83.09%	77.83%	66.95%	63.38%	74.48%	82.08%	100.00%	-
EPS	7.42	7.04	2.97	4.57	7.74	9.05	8.62	-9.50%
YoY %	5.40%	137.04%	-35.01%	-40.96%	-14.48%	4.99%	-	-
Horiz. %	86.08%	81.67%	34.45%	53.02%	89.79%	104.99%	100.00%	-
DPS	2.03	2.00	2.00	2.01	2.00	4.04	2.00	0.99%
YoY %	1.50%	0.00%	-0.50%	0.50%	-50.50%	102.00%	-	-
Horiz. %	101.50%	100.00%	100.00%	100.50%	100.00%	202.00%	100.00%	-
NAPS	1.46	1.44	1.45	1.44	1.44	1.44	1.43	1.39%
YoY %	1.39%	-0.69%	0.69%	0.00%	0.00%	0.70%	-	-
Horiz. %	102.10%	100.70%	101.40%	100.70%	100.70%	100.70%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	87.76	83.65	72.15	68.75	80.95	89.39	111.21	-14.59%
YoY %	4.91%	15.94%	4.95%	-15.07%	-9.44%	-19.62%	-	-
Horiz. %	78.91%	75.22%	64.88%	61.82%	72.79%	80.38%	100.00%	-
EPS	6.84	6.60	2.79	4.33	7.34	8.61	8.37	-12.58%
YoY %	3.64%	136.56%	-35.57%	-41.01%	-14.75%	2.87%	-	-
Horiz. %	81.72%	78.85%	33.33%	51.73%	87.69%	102.87%	100.00%	-
DPS	1.88	1.88	1.90	1.90	1.90	3.84	1.94	-2.07%
YoY %	0.00%	-1.05%	0.00%	0.00%	-50.52%	97.94%	-	-
Horiz. %	96.91%	96.91%	97.94%	97.94%	97.94%	197.94%	100.00%	-
NAPS	1.3464	1.3511	1.3644	1.3637	1.3665	1.369	1.3884	-2.02%
YoY %	-0.35%	-0.97%	0.05%	-0.20%	-0.18%	-1.40%	-	-
Horiz. %	96.97%	97.31%	98.27%	98.22%	98.42%	98.60%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.825	1.10	0.81	0.99	1.05	1.00	1.11	-
P/RPS	0.87	1.23	1.06	1.36	1.23	1.06	0.97	-6.99%
YoY %	-29.27%	16.04%	-22.06%	10.57%	16.04%	9.28%	-	-
Horiz. %	89.69%	126.80%	109.28%	140.21%	126.80%	109.28%	100.00%	-
P/EPS	11.13	15.63	27.31	21.66	13.57	11.05	12.88	-9.26%
YoY %	-28.79%	-42.77%	26.08%	59.62%	22.81%	-14.21%	-	-
Horiz. %	86.41%	121.35%	212.03%	168.17%	105.36%	85.79%	100.00%	-
EY	8.99	6.40	3.66	4.62	7.37	9.05	7.77	10.20%
YoY %	40.47%	74.86%	-20.78%	-37.31%	-18.56%	16.47%	-	-
Horiz. %	115.70%	82.37%	47.10%	59.46%	94.85%	116.47%	100.00%	-
DY	2.47	1.82	2.47	2.03	1.91	4.04	1.80	23.46%
YoY %	35.71%	-26.32%	21.67%	6.28%	-52.72%	124.44%	-	-
Horiz. %	137.22%	101.11%	137.22%	112.78%	106.11%	224.44%	100.00%	-
P/NAPS	0.57	0.76	0.56	0.69	0.73	0.69	0.78	-18.85%
YoY %	-25.00%	35.71%	-18.84%	-5.48%	5.80%	-11.54%	-	-
Horiz. %	73.08%	97.44%	71.79%	88.46%	93.59%	88.46%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	27/02/20	22/11/19	21/08/19	31/05/19	25/02/19	22/11/18	-
Price	0.92	0.91	0.96	0.92	1.02	1.12	1.03	-
P/RPS	0.97	1.02	1.25	1.27	1.20	1.19	0.90	5.11%
YoY %	-4.90%	-18.40%	-1.57%	5.83%	0.84%	32.22%	-	-
Horiz. %	107.78%	113.33%	138.89%	141.11%	133.33%	132.22%	100.00%	-
P/EPS	12.41	12.93	32.37	20.13	13.18	12.37	11.95	2.54%
YoY %	-4.02%	-60.06%	60.80%	52.73%	6.55%	3.51%	-	-
Horiz. %	103.85%	108.20%	270.88%	168.45%	110.29%	103.51%	100.00%	-
EY	8.06	7.73	3.09	4.97	7.58	8.08	8.37	-2.48%
YoY %	4.27%	150.16%	-37.83%	-34.43%	-6.19%	-3.46%	-	-
Horiz. %	96.30%	92.35%	36.92%	59.38%	90.56%	96.54%	100.00%	-
DY	2.21	2.20	2.08	2.18	1.96	3.61	1.94	9.06%
YoY %	0.45%	5.77%	-4.59%	11.22%	-45.71%	86.08%	-	-
Horiz. %	113.92%	113.40%	107.22%	112.37%	101.03%	186.08%	100.00%	-
P/NAPS	0.63	0.63	0.66	0.64	0.71	0.78	0.72	-8.50%
YoY %	0.00%	-4.55%	3.12%	-9.86%	-8.97%	8.33%	-	-
Horiz. %	87.50%	87.50%	91.67%	88.89%	98.61%	108.33%	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