[CBIP] YoY Cumulative 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
Cumulative Result
Revenue	212,276	178,327	289,395	277,002	250,982	233,265	245,461	-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	20,051	11,712	63,037	63,292	42,256	48,744	48,586	-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	-3,393	-879	-15,303	-14,403	-13,733	-8,511	-3,192	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	16,658	10,833	47,734	48,889	28,523	40,233	45,394	-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	16,142	35,778	35,278	42,905	27,295	39,769	44,404	-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	195,618	167,494	241,661	228,113	222,459	193,032	200,067	-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	9,857	-	10,451	15,697	15,716	15,928	13,262	-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	2.24%	4.87%	4.75%	5.73%	4.17%	6.35%	7.93%	-
YoY %	-54.00%	2.53%	-17.10%	37.41%	-34.33%	-19.92%	-	-
Horiz. %	28.25%	61.41%	59.90%	72.26%	52.59%	80.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	43.07	34.98	55.38	52.94	47.91	43.93	92.54	-11.95%
YoY %	23.13%	-36.84%	4.61%	10.50%	9.06%	-52.53%	-	-
Horiz. %	46.54%	37.80%	59.84%	57.21%	51.77%	47.47%	100.00%	-
EPS	3.27	2.40	6.75	8.20	5.21	7.49	16.74	-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	2.00	0.00	2.00	3.00	3.00	3.00	5.00	-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	39.44	33.13	53.77	51.46	46.63	43.34	45.60	-2.38%
YoY %	19.05%	-38.39%	4.49%	10.36%	7.59%	-4.96%	-	-
Horiz. %	86.49%	72.65%	117.92%	112.85%	102.26%	95.04%	100.00%	-
EPS	3.00	6.65	6.55	7.97	5.07	7.39	8.25	-15.50%
YoY %	-54.89%	1.53%	-17.82%	57.20%	-31.39%	-10.42%	-	-
Horiz. %	36.36%	80.61%	79.39%	96.61%	61.45%	89.58%	100.00%	-
DPS	1.83	0.00	1.94	2.92	2.92	2.96	2.46	-4.80%
YoY %	0.00%	0.00%	-33.56%	0.00%	-1.35%	20.33%	-	-
Horiz. %	74.39%	0.00%	78.86%	118.70%	118.70%	120.33%	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	2.14	2.83	2.33	3.83	4.26	4.55	4.73	-12.37%
YoY %	-24.38%	21.46%	-39.16%	-10.09%	-6.37%	-3.81%	-	-
Horiz. %	45.24%	59.83%	49.26%	80.97%	90.06%	96.19%	100.00%	-
P/EPS	28.09	14.11	19.11	24.76	39.16	26.70	26.16	1.19%
YoY %	99.08%	-26.16%	-22.82%	-36.77%	46.67%	2.06%	-	-
Horiz. %	107.38%	53.94%	73.05%	94.65%	149.69%	102.06%	100.00%	-
EY	3.56	7.09	5.23	4.04	2.55	3.75	3.82	-1.16%
YoY %	-49.79%	35.56%	29.46%	58.43%	-32.00%	-1.83%	-	-
Horiz. %	93.19%	185.60%	136.91%	105.76%	66.75%	98.17%	100.00%	-
DY	2.17	0.00	1.55	1.48	1.47	1.50	1.14	11.31%
YoY %	0.00%	0.00%	4.73%	0.68%	-2.00%	31.58%	-	-
Horiz. %	190.35%	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	2.09	2.63	2.47	3.74	4.17	3.94	5.14	-13.91%
YoY %	-20.53%	6.48%	-33.96%	-10.31%	5.84%	-23.35%	-	-
Horiz. %	40.66%	51.17%	48.05%	72.76%	81.13%	76.65%	100.00%	-
P/EPS	27.48	13.11	20.29	24.15	38.39	23.10	28.43	-0.56%
YoY %	109.61%	-35.39%	-15.98%	-37.09%	66.19%	-18.75%	-	-
Horiz. %	96.66%	46.11%	71.37%	84.95%	135.03%	81.25%	100.00%	-
EY	3.64	7.63	4.93	4.14	2.61	4.33	3.52	0.55%
YoY %	-52.29%	54.77%	19.08%	58.62%	-39.72%	23.01%	-	-
Horiz. %	103.41%	216.76%	140.06%	117.61%	74.15%	123.01%	100.00%	-
DY	2.22	0.00	1.46	1.52	1.50	1.73	1.05	13.27%
YoY %	0.00%	0.00%	-3.95%	1.33%	-13.29%	64.76%	-	-
Horiz. %	211.43%	0.00%	139.05%	144.76%	142.86%	164.76%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 14:45:00

ADX

5 Mins

BUY

2024-07-03 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-03 14:40:00

ADX

10 Mins

BUY

2024-07-03 14:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 09:30:00

EMA 5

30 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

877

YTLPOWR

YTL POWER INTERNATIONAL BHD

822

JCY

JCY INTERNATIONAL BERHAD

810

GENTING

GENTING BHD

684

PBBANK

PUBLIC BANK BHD

556

NOTION

NOTION VTEC BHD

553

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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