[CBIP] QoQ TTM Result on 30-Sep-2019 [#3]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	484,212	472,386	450,263	388,367	370,049	435,729	481,117	0.42%
YoY %	2.50%	4.91%	15.94%	4.95%	-15.07%	-9.43%	-	-
Horiz. %	100.64%	98.19%	93.59%	80.72%	76.91%	90.57%	100.00%	-
PBT	52,667	44,702	44,328	22,166	41,156	82,122	92,481	-31.31%
YoY %	17.82%	0.84%	99.98%	-46.14%	-49.88%	-11.20%	-	-
Horiz. %	56.95%	48.34%	47.93%	23.97%	44.50%	88.80%	100.00%	-
Tax	-13,320	-8,818	-10,806	-7,748	-14,240	-28,105	-28,664	-40.03%
YoY %	-51.05%	18.40%	-39.47%	45.59%	49.33%	1.95%	-	-
Horiz. %	46.47%	30.76%	37.70%	27.03%	49.68%	98.05%	100.00%	-
NP	39,347	35,884	33,522	14,418	26,916	54,017	63,817	-27.58%
YoY %	9.65%	7.05%	132.50%	-46.43%	-50.17%	-15.36%	-	-
Horiz. %	61.66%	56.23%	52.53%	22.59%	42.18%	84.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,427	36,809	35,540	15,021	23,296	39,516	46,319	-10.19%
YoY %	7.11%	3.57%	136.60%	-35.52%	-41.05%	-14.69%	-	-
Horiz. %	85.12%	79.47%	76.73%	32.43%	50.29%	85.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	19.73%	24.38%	34.95%	34.60%	34.22%	30.99%	-
YoY %	28.18%	-19.07%	-30.24%	1.01%	1.11%	10.42%	-	-
Horiz. %	81.61%	63.67%	78.67%	112.78%	111.65%	110.42%	100.00%	-
Total Cost	444,865	436,502	416,741	373,949	343,133	381,712	417,300	4.36%
YoY %	1.92%	4.74%	11.44%	8.98%	-10.11%	-8.53%	-	-
Horiz. %	106.61%	104.60%	99.87%	89.61%	82.23%	91.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,628	724,710	727,253	734,381	734,035	735,504	736,878	-1.56%
YoY %	-0.70%	-0.35%	-0.97%	0.05%	-0.20%	-0.19%	-	-
Horiz. %	97.66%	98.35%	98.69%	99.66%	99.61%	99.81%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	19,958	10,100	10,100	10,234	10,234	10,234	20,690	-2.37%
YoY %	97.60%	0.00%	-1.31%	0.00%	0.00%	-50.54%	-	-
Horiz. %	96.46%	48.82%	48.82%	49.46%	49.46%	49.46%	100.00%	-
Div Payout %	50.62%	27.44%	28.42%	68.13%	43.93%	25.90%	44.67%	-
YoY %	84.48%	-3.45%	-58.29%	55.09%	69.61%	-42.02%	-	-
Horiz. %	113.32%	61.43%	63.62%	152.52%	98.34%	57.98%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	719,628	724,710	727,253	734,381	734,035	735,504	736,878	-1.56%
YoY %	-0.70%	-0.35%	-0.97%	0.05%	-0.20%	-0.19%	-	-
Horiz. %	97.66%	98.35%	98.69%	99.66%	99.61%	99.81%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	8.13%	7.60%	7.44%	3.71%	7.27%	12.40%	13.26%	-
YoY %	6.97%	2.15%	100.54%	-48.97%	-41.37%	-6.49%	-	-
Horiz. %	61.31%	57.32%	56.11%	27.98%	54.83%	93.51%	100.00%	-
ROE	5.48%	5.08%	4.89%	2.05%	3.17%	5.37%	6.29%	-
YoY %	7.87%	3.89%	138.54%	-35.33%	-40.97%	-14.63%	-	-
Horiz. %	87.12%	80.76%	77.74%	32.59%	50.40%	85.37%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	98.24	95.17	89.15	76.68	72.59	85.31	94.02	2.97%
YoY %	3.23%	6.75%	16.26%	5.63%	-14.91%	-9.26%	-	-
Horiz. %	104.49%	101.22%	94.82%	81.56%	77.21%	90.74%	100.00%	-
EPS	8.00	7.42	7.04	2.97	4.57	7.74	9.05	-7.89%
YoY %	7.82%	5.40%	137.04%	-35.01%	-40.96%	-14.48%	-	-
Horiz. %	88.40%	81.99%	77.79%	32.82%	50.50%	85.52%	100.00%	-
DPS	4.05	2.03	2.00	2.00	2.01	2.00	4.04	0.16%
YoY %	99.51%	1.50%	0.00%	-0.50%	0.50%	-50.50%	-	-
Horiz. %	100.25%	50.25%	49.50%	49.50%	49.75%	49.50%	100.00%	-
NAPS	1.46	1.46	1.44	1.45	1.44	1.44	1.44	0.92%
YoY %	0.00%	1.39%	-0.69%	0.69%	0.00%	0.00%	-	-
Horiz. %	101.39%	101.39%	100.00%	100.69%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	89.96	87.76	83.65	72.15	68.75	80.95	89.39	0.42%
YoY %	2.51%	4.91%	15.94%	4.95%	-15.07%	-9.44%	-	-
Horiz. %	100.64%	98.18%	93.58%	80.71%	76.91%	90.56%	100.00%	-
EPS	7.33	6.84	6.60	2.79	4.33	7.34	8.61	-10.18%
YoY %	7.16%	3.64%	136.56%	-35.57%	-41.01%	-14.75%	-	-
Horiz. %	85.13%	79.44%	76.66%	32.40%	50.29%	85.25%	100.00%	-
DPS	3.71	1.88	1.88	1.90	1.90	1.90	3.84	-2.27%
YoY %	97.34%	0.00%	-1.05%	0.00%	0.00%	-50.52%	-	-
Horiz. %	96.61%	48.96%	48.96%	49.48%	49.48%	49.48%	100.00%	-
NAPS	1.337	1.3464	1.3511	1.3644	1.3637	1.3665	1.369	-1.56%
YoY %	-0.70%	-0.35%	-0.97%	0.05%	-0.20%	-0.18%	-	-
Horiz. %	97.66%	98.35%	98.69%	99.66%	99.61%	99.82%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	0.92	0.825	1.10	0.81	0.99	1.05	1.00	-
P/RPS	0.94	0.87	1.23	1.06	1.36	1.23	1.06	-7.70%
YoY %	8.05%	-29.27%	16.04%	-22.06%	10.57%	16.04%	-	-
Horiz. %	88.68%	82.08%	116.04%	100.00%	128.30%	116.04%	100.00%	-
P/EPS	11.50	11.13	15.63	27.31	21.66	13.57	11.05	2.69%
YoY %	3.32%	-28.79%	-42.77%	26.08%	59.62%	22.81%	-	-
Horiz. %	104.07%	100.72%	141.45%	247.15%	196.02%	122.81%	100.00%	-
EY	8.69	8.99	6.40	3.66	4.62	7.37	9.05	-2.67%
YoY %	-3.34%	40.47%	74.86%	-20.78%	-37.31%	-18.56%	-	-
Horiz. %	96.02%	99.34%	70.72%	40.44%	51.05%	81.44%	100.00%	-
DY	4.40	2.47	1.82	2.47	2.03	1.91	4.04	5.86%
YoY %	78.14%	35.71%	-26.32%	21.67%	6.28%	-52.72%	-	-
Horiz. %	108.91%	61.14%	45.05%	61.14%	50.25%	47.28%	100.00%	-
P/NAPS	0.63	0.57	0.76	0.56	0.69	0.73	0.69	-5.88%
YoY %	10.53%	-25.00%	35.71%	-18.84%	-5.48%	5.80%	-	-
Horiz. %	91.30%	82.61%	110.14%	81.16%	100.00%	105.80%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	30/06/20	27/02/20	22/11/19	21/08/19	31/05/19	25/02/19	-
Price	0.90	0.92	0.91	0.96	0.92	1.02	1.12	-
P/RPS	0.92	0.97	1.02	1.25	1.27	1.20	1.19	-15.77%
YoY %	-5.15%	-4.90%	-18.40%	-1.57%	5.83%	0.84%	-	-
Horiz. %	77.31%	81.51%	85.71%	105.04%	106.72%	100.84%	100.00%	-
P/EPS	11.25	12.41	12.93	32.37	20.13	13.18	12.37	-6.13%
YoY %	-9.35%	-4.02%	-60.06%	60.80%	52.73%	6.55%	-	-
Horiz. %	90.95%	100.32%	104.53%	261.68%	162.73%	106.55%	100.00%	-
EY	8.89	8.06	7.73	3.09	4.97	7.58	8.08	6.58%
YoY %	10.30%	4.27%	150.16%	-37.83%	-34.43%	-6.19%	-	-
Horiz. %	110.02%	99.75%	95.67%	38.24%	61.51%	93.81%	100.00%	-
DY	4.50	2.21	2.20	2.08	2.18	1.96	3.61	15.84%
YoY %	103.62%	0.45%	5.77%	-4.59%	11.22%	-45.71%	-	-
Horiz. %	124.65%	61.22%	60.94%	57.62%	60.39%	54.29%	100.00%	-
P/NAPS	0.62	0.63	0.63	0.66	0.64	0.71	0.78	-14.20%
YoY %	-1.59%	0.00%	-4.55%	3.12%	-9.86%	-8.97%	-	-
Horiz. %	79.49%	80.77%	80.77%	84.62%	82.05%	91.03%	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