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

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	424,552	356,654	578,790	554,004	501,964	466,530	490,922	-2.38%
YoY %	19.04%	-38.38%	4.47%	10.37%	7.60%	-4.97%	-	-
Horiz. %	86.48%	72.65%	117.90%	112.85%	102.25%	95.03%	100.00%	-
PBT	40,102	23,424	126,074	126,584	84,512	97,488	97,172	-13.70%
YoY %	71.20%	-81.42%	-0.40%	49.78%	-13.31%	0.33%	-	-
Horiz. %	41.27%	24.11%	129.74%	130.27%	86.97%	100.33%	100.00%	-
Tax	-6,786	-1,758	-30,606	-28,806	-27,466	-17,022	-6,384	1.02%
YoY %	-286.01%	94.26%	-6.25%	-4.88%	-61.36%	-166.64%	-	-
Horiz. %	106.30%	27.54%	479.42%	451.22%	430.23%	266.64%	100.00%	-
NP	33,316	21,666	95,468	97,778	57,046	80,466	90,788	-15.37%
YoY %	53.77%	-77.31%	-2.36%	71.40%	-29.11%	-11.37%	-	-
Horiz. %	36.70%	23.86%	105.15%	107.70%	62.83%	88.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,284	71,556	70,556	85,810	54,590	79,538	88,808	-15.50%
YoY %	-54.88%	1.42%	-17.78%	57.19%	-31.37%	-10.44%	-	-
Horiz. %	36.35%	80.57%	79.45%	96.62%	61.47%	89.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.92%	7.51%	24.28%	22.76%	32.50%	17.46%	6.57%	-
YoY %	125.30%	-69.07%	6.68%	-29.97%	86.14%	165.75%	-	-
Horiz. %	257.53%	114.31%	369.56%	346.42%	494.67%	265.75%	100.00%	-
Total Cost	391,236	334,988	483,322	456,226	444,918	386,064	400,134	-0.37%
YoY %	16.79%	-30.69%	5.94%	2.54%	15.24%	-3.52%	-	-
Horiz. %	97.78%	83.72%	120.79%	114.02%	111.19%	96.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,628	734,035	742,057	748,263	654,870	626,534	559,691	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.26%	4.52%	11.94%	-	-
Horiz. %	128.58%	131.15%	132.58%	133.69%	117.01%	111.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	19,715	-	20,903	31,395	31,433	31,857	26,525	-4.82%
YoY %	0.00%	-	-33.42%	-0.12%	-1.33%	20.10%	-	-
Horiz. %	74.33%	-	78.80%	118.36%	118.50%	120.10%	100.00%	-
Div Payout %	61.07%	-	29.63%	36.59%	57.58%	40.05%	29.87%	-
YoY %	0.00%	-	-19.02%	-36.45%	43.77%	34.08%	-	-
Horiz. %	204.45%	-	99.20%	122.50%	192.77%	134.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	719,628	734,035	742,057	748,263	654,870	626,534	559,691	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.26%	4.52%	11.94%	-	-
Horiz. %	128.58%	131.15%	132.58%	133.69%	117.01%	111.94%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	530,961	265,256	12.50%
YoY %	0.00%	0.00%	0.00%	0.00%	1.37%	100.17%	-	-
Horiz. %	202.92%	202.92%	202.92%	202.92%	202.92%	200.17%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	7.85%	6.07%	16.49%	17.65%	11.36%	17.25%	18.49%	-
YoY %	29.32%	-63.19%	-6.57%	55.37%	-34.14%	-6.71%	-	-
Horiz. %	42.46%	32.83%	89.18%	95.46%	61.44%	93.29%	100.00%	-
ROE	4.49%	9.75%	9.51%	11.47%	8.34%	12.69%	15.87%	-
YoY %	-53.95%	2.52%	-17.09%	37.53%	-34.28%	-20.04%	-	-
Horiz. %	28.29%	61.44%	59.92%	72.27%	52.55%	79.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	86.13	69.97	110.76	105.88	95.81	87.87	185.07	-11.95%
YoY %	23.10%	-36.83%	4.61%	10.51%	9.04%	-52.52%	-	-
Horiz. %	46.54%	37.81%	59.85%	57.21%	51.77%	47.48%	100.00%	-
EPS	6.54	4.80	13.50	16.40	10.42	14.98	33.48	-23.80%
YoY %	36.25%	-64.44%	-17.68%	57.39%	-30.44%	-55.26%	-	-
Horiz. %	19.53%	14.34%	40.32%	48.98%	31.12%	44.74%	100.00%	-
DPS	4.00	0.00	4.00	6.00	6.00	6.00	10.00	-14.15%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	-40.00%	-	-
Horiz. %	40.00%	0.00%	40.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.46	1.44	1.42	1.43	1.25	1.18	2.11	-5.94%
YoY %	1.39%	1.41%	-0.70%	14.40%	5.93%	-44.08%	-	-
Horiz. %	69.19%	68.25%	67.30%	67.77%	59.24%	55.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	78.88	66.26	107.53	102.93	93.26	86.68	91.21	-2.38%
YoY %	19.05%	-38.38%	4.47%	10.37%	7.59%	-4.97%	-	-
Horiz. %	86.48%	72.65%	117.89%	112.85%	102.25%	95.03%	100.00%	-
EPS	6.00	13.29	13.11	15.94	10.14	14.78	16.50	-15.50%
YoY %	-54.85%	1.37%	-17.75%	57.20%	-31.39%	-10.42%	-	-
Horiz. %	36.36%	80.55%	79.45%	96.61%	61.45%	89.58%	100.00%	-
DPS	3.66	0.00	3.88	5.83	5.84	5.92	4.93	-4.83%
YoY %	0.00%	0.00%	-33.45%	-0.17%	-1.35%	20.08%	-	-
Horiz. %	74.24%	0.00%	78.70%	118.26%	118.46%	120.08%	100.00%	-
NAPS	1.337	1.3637	1.3787	1.3902	1.2167	1.164	1.0398	4.27%
YoY %	-1.96%	-1.09%	-0.83%	14.26%	4.53%	11.94%	-	-
Horiz. %	128.58%	131.15%	132.59%	133.70%	117.01%	111.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.92	0.99	1.29	2.03	2.04	2.00	4.38	-
P/RPS	1.07	1.41	1.16	1.92	2.13	2.28	2.37	-12.40%
YoY %	-24.11%	21.55%	-39.58%	-9.86%	-6.58%	-3.80%	-	-
Horiz. %	45.15%	59.49%	48.95%	81.01%	89.87%	96.20%	100.00%	-
P/EPS	14.05	7.05	9.55	12.38	19.58	13.35	13.08	1.19%
YoY %	99.29%	-26.18%	-22.86%	-36.77%	46.67%	2.06%	-	-
Horiz. %	107.42%	53.90%	73.01%	94.65%	149.69%	102.06%	100.00%	-
EY	7.12	14.18	10.47	8.08	5.11	7.49	7.64	-1.16%
YoY %	-49.79%	35.43%	29.58%	58.12%	-31.78%	-1.96%	-	-
Horiz. %	93.19%	185.60%	137.04%	105.76%	66.88%	98.04%	100.00%	-
DY	4.35	0.00	3.10	2.96	2.94	3.00	2.28	11.35%
YoY %	0.00%	0.00%	4.73%	0.68%	-2.00%	31.58%	-	-
Horiz. %	190.79%	0.00%	135.96%	129.82%	128.95%	131.58%	100.00%	-
P/NAPS	0.63	0.69	0.91	1.42	1.63	1.69	2.08	-18.03%
YoY %	-8.70%	-24.18%	-35.92%	-12.88%	-3.55%	-18.75%	-	-
Horiz. %	30.29%	33.17%	43.75%	68.27%	78.37%	81.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	21/08/19	23/08/18	23/08/17	26/08/16	18/08/15	25/08/14	-
Price	0.90	0.92	1.37	1.98	2.00	1.73	4.76	-
P/RPS	1.04	1.31	1.24	1.87	2.09	1.97	2.57	-13.98%
YoY %	-20.61%	5.65%	-33.69%	-10.53%	6.09%	-23.35%	-	-
Horiz. %	40.47%	50.97%	48.25%	72.76%	81.32%	76.65%	100.00%	-
P/EPS	13.74	6.55	10.15	12.07	19.19	11.55	14.22	-0.57%
YoY %	109.77%	-35.47%	-15.91%	-37.10%	66.15%	-18.78%	-	-
Horiz. %	96.62%	46.06%	71.38%	84.88%	134.95%	81.22%	100.00%	-
EY	7.28	15.26	9.86	8.28	5.21	8.66	7.03	0.58%
YoY %	-52.29%	54.77%	19.08%	58.93%	-39.84%	23.19%	-	-
Horiz. %	103.56%	217.07%	140.26%	117.78%	74.11%	123.19%	100.00%	-
DY	4.44	0.00	2.92	3.03	3.00	3.47	2.10	13.27%
YoY %	0.00%	0.00%	-3.63%	1.00%	-13.54%	65.24%	-	-
Horiz. %	211.43%	0.00%	139.05%	144.29%	142.86%	165.24%	100.00%	-
P/NAPS	0.62	0.64	0.96	1.38	1.60	1.47	2.26	-19.37%
YoY %	-3.12%	-33.33%	-30.43%	-13.75%	8.84%	-34.96%	-	-
Horiz. %	27.43%	28.32%	42.48%	61.06%	70.80%	65.04%	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 - 18 June 2024

MQ Trader

MQ Trading Signals

2024-06-18 16:35:00

OBV

5 Mins

SELL

2024-06-18 16:30:00

OBV

10 Mins

SELL

2024-06-18 16:30:00

EMA 5

30 Mins

SELL

2024-06-18 16:30:00

ADX

30 Mins

SELL

2024-06-18 16:30:00

OBV

30 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

LBS

LBS BINA GROUP BHD

873

JCY

JCY INTERNATIONAL BERHAD

643

PTRANS

PERAK TRANSIT BERHAD

540

MPI

MALAYSIAN PACIFIC INDUSTRIES

534

HLIND

HONG LEONG INDUSTRIES BHD

489

YTLPOWR

YTL POWER INTERNATIONAL BHD

469

TOPGLOV

TOP GLOVE CORPORATION BHD

347

GENTING

GENTING BHD

343

GENM

GENTING MALAYSIA BERHAD

319

Daily Stocks

HSI-CXF

0.13

-0.035

323,720,400

HSI-HUZ

0.25

-0.015

228,314,500

DFX

0.185

-0.015

183,814,500

ATAIMS

0.515

+0.17

160,490,600

INIX-OR

0.02

0.00

141,839,900

TECHBND-WA

0.175

+0.08

127,049,700

JCY

0.83

-0.065

83,651,700

TOPGLOV

1.17

0.00

82,093,200

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.07

+0.005

73,669,700

More active Stocks

MERCURY

1.16

+0.30

586,100

6.81

+0.29

22,679,500

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

94,100

NDX-CF

0.57

+0.235

8,800

KESM

7.62

+0.21

109,200

FRONTKN

4.67

+0.19

9,365,300

ATAIMS

0.515

+0.17

160,490,600

NOTION

1.96

+0.15

34,606,300

AEONCR

7.70

+0.15

713,800

More gainer Stocks

PIE

6.75

-0.33

1,666,300

KLK

20.22

-0.28

2,633,600

CHINHIN

3.34

-0.24

1,766,000

YTLPOWR

5.07

-0.21

33,567,700

UTDPLT

23.80

-0.20

273,200

NESTLE

124.00

-0.20

73,600

DLADY

37.60

-0.20

33,400

ORIENT

6.97

-0.18

1,220,900

YTL

3.50

-0.16

22,337,200

PETRONM

4.71

-0.15

361,900

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