[CMSB] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,022,190	1,412,938	1,778,948	1,686,419	1,476,901	1,665,887	1,785,141	-8.86%
YoY %	-27.65%	-20.57%	5.49%	14.19%	-11.34%	-6.68%	-	-
Horiz. %	57.26%	79.15%	99.65%	94.47%	82.73%	93.32%	100.00%	-
PBT	152,985	172,794	327,484	373,283	371,913	292,548	338,330	-12.37%
YoY %	-11.46%	-47.24%	-12.27%	0.37%	27.13%	-13.53%	-	-
Horiz. %	45.22%	51.07%	96.79%	110.33%	109.93%	86.47%	100.00%	-
Tax	124,362	-44,809	-72,732	-82,414	-82,813	-78,756	-75,550	-
YoY %	377.54%	38.39%	11.75%	0.48%	-5.15%	-4.24%	-	-
Horiz. %	-164.61%	59.31%	96.27%	109.09%	109.61%	104.24%	100.00%	-
NP	277,347	127,985	254,752	290,869	289,100	213,792	262,780	0.90%
YoY %	116.70%	-49.76%	-12.42%	0.61%	35.22%	-18.64%	-	-
Horiz. %	105.54%	48.70%	96.94%	110.69%	110.02%	81.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	285,904	112,181	217,233	258,445	247,622	159,014	214,406	4.90%
YoY %	154.86%	-48.36%	-15.95%	4.37%	55.72%	-25.84%	-	-
Horiz. %	133.35%	52.32%	101.32%	120.54%	115.49%	74.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-81.29%	25.93%	22.21%	22.08%	22.27%	26.92%	22.33%	-
YoY %	-413.50%	16.75%	0.59%	-0.85%	-17.27%	20.56%	-	-
Horiz. %	-364.04%	116.12%	99.46%	98.88%	99.73%	120.56%	100.00%	-
Total Cost	744,843	1,284,953	1,524,196	1,395,550	1,187,801	1,452,095	1,522,361	-11.22%
YoY %	-42.03%	-15.70%	9.22%	17.49%	-18.20%	-4.62%	-	-
Horiz. %	48.93%	84.41%	100.12%	91.67%	78.02%	95.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,921,938	2,681,562	2,563,573	2,395,857	2,223,957	2,030,570	1,869,413	7.72%
YoY %	8.96%	4.60%	7.00%	7.73%	9.52%	8.62%	-	-
Horiz. %	156.30%	143.44%	137.13%	128.16%	118.97%	108.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	21,326	32,178	79,175	85,950	67,675	32,240	88,834	-21.14%
YoY %	-33.72%	-59.36%	-7.88%	27.00%	109.91%	-63.71%	-	-
Horiz. %	24.01%	36.22%	89.13%	96.75%	76.18%	36.29%	100.00%	-
Div Payout %	7.46%	28.68%	36.45%	33.26%	27.33%	20.28%	41.43%	-
YoY %	-73.99%	-21.32%	9.59%	21.70%	34.76%	-51.05%	-	-
Horiz. %	18.01%	69.23%	87.98%	80.28%	65.97%	48.95%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,921,938	2,681,562	2,563,573	2,395,857	2,223,957	2,030,570	1,869,413	7.72%
YoY %	8.96%	4.60%	7.00%	7.73%	9.52%	8.62%	-	-
Horiz. %	156.30%	143.44%	137.13%	128.16%	118.97%	108.62%	100.00%	-
NOSH	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	27.13%	9.06%	14.32%	17.25%	19.57%	12.83%	14.72%	-
YoY %	199.45%	-36.73%	-16.99%	-11.85%	52.53%	-12.84%	-	-
Horiz. %	184.31%	61.55%	97.28%	117.19%	132.95%	87.16%	100.00%	-
ROE	9.78%	4.18%	8.47%	10.79%	11.13%	7.83%	11.47%	-
YoY %	133.97%	-50.65%	-21.50%	-3.05%	42.15%	-31.73%	-	-
Horiz. %	85.27%	36.44%	73.84%	94.07%	97.04%	68.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	95.15	131.73	165.85	156.97	137.47	155.06	166.16	-8.86%
YoY %	-27.77%	-20.57%	5.66%	14.18%	-11.34%	-6.68%	-	-
Horiz. %	57.26%	79.28%	99.81%	94.47%	82.73%	93.32%	100.00%	-
EPS	26.61	10.46	20.25	24.06	23.05	14.80	19.96	4.90%
YoY %	154.40%	-48.35%	-15.84%	4.38%	55.74%	-25.85%	-	-
Horiz. %	133.32%	52.40%	101.45%	120.54%	115.48%	74.15%	100.00%	-
DPS	2.00	3.00	7.40	8.00	6.30	3.00	8.27	-21.05%
YoY %	-33.33%	-59.46%	-7.50%	26.98%	110.00%	-63.72%	-	-
Horiz. %	24.18%	36.28%	89.48%	96.74%	76.18%	36.28%	100.00%	-
NAPS	2.72	2.50	2.39	2.23	2.07	1.89	1.74	7.72%
YoY %	8.80%	4.60%	7.17%	7.73%	9.52%	8.62%	-	-
Horiz. %	156.32%	143.68%	137.36%	128.16%	118.97%	108.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,074,375
RPS	95.14	131.51	165.58	156.97	137.47	155.06	166.16	-8.86%
YoY %	-27.66%	-20.58%	5.49%	14.18%	-11.34%	-6.68%	-	-
Horiz. %	57.26%	79.15%	99.65%	94.47%	82.73%	93.32%	100.00%	-
EPS	26.61	10.44	20.22	24.06	23.05	14.80	19.96	4.90%
YoY %	154.89%	-48.37%	-15.96%	4.38%	55.74%	-25.85%	-	-
Horiz. %	133.32%	52.30%	101.30%	120.54%	115.48%	74.15%	100.00%	-
DPS	1.99	3.00	7.37	8.00	6.30	3.00	8.27	-21.11%
YoY %	-33.67%	-59.29%	-7.87%	26.98%	110.00%	-63.72%	-	-
Horiz. %	24.06%	36.28%	89.12%	96.74%	76.18%	36.28%	100.00%	-
NAPS	2.7197	2.4959	2.3861	2.23	2.07	1.89	1.74	7.72%
YoY %	8.97%	4.60%	7.00%	7.73%	9.52%	8.62%	-	-
Horiz. %	156.30%	143.44%	137.13%	128.16%	118.97%	108.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.14	1.56	3.02	2.35	4.02	3.58	5.15	-
P/RPS	1.20	1.18	1.82	1.50	2.92	2.31	3.10	-14.61%
YoY %	1.69%	-35.16%	21.33%	-48.63%	26.41%	-25.48%	-	-
Horiz. %	38.71%	38.06%	58.71%	48.39%	94.19%	74.52%	100.00%	-
P/EPS	4.28	14.92	14.91	9.77	17.44	24.19	25.81	-25.85%
YoY %	-71.31%	0.07%	52.61%	-43.98%	-27.90%	-6.28%	-	-
Horiz. %	16.58%	57.81%	57.77%	37.85%	67.57%	93.72%	100.00%	-
EY	23.35	6.70	6.71	10.24	5.73	4.13	3.88	34.83%
YoY %	248.51%	-0.15%	-34.47%	78.71%	38.74%	6.44%	-	-
Horiz. %	601.80%	172.68%	172.94%	263.92%	147.68%	106.44%	100.00%	-
DY	1.75	1.92	2.45	3.40	1.57	0.84	1.61	1.39%
YoY %	-8.85%	-21.63%	-27.94%	116.56%	86.90%	-47.83%	-	-
Horiz. %	108.70%	119.25%	152.17%	211.18%	97.52%	52.17%	100.00%	-
P/NAPS	0.42	0.62	1.26	1.05	1.94	1.89	2.96	-27.75%
YoY %	-32.26%	-50.79%	20.00%	-45.88%	2.65%	-36.15%	-	-
Horiz. %	14.19%	20.95%	42.57%	35.47%	65.54%	63.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/21	26/08/20	27/08/19	24/08/18	25/08/17	30/08/16	26/08/15	-
Price	1.26	1.50	2.38	3.50	3.89	3.81	4.91	-
P/RPS	1.32	1.14	1.44	2.23	2.83	2.46	2.96	-12.58%
YoY %	15.79%	-20.83%	-35.43%	-21.20%	15.04%	-16.89%	-	-
Horiz. %	44.59%	38.51%	48.65%	75.34%	95.61%	83.11%	100.00%	-
P/EPS	4.73	14.34	11.75	14.55	16.88	25.74	24.60	-24.00%
YoY %	-67.02%	22.04%	-19.24%	-13.80%	-34.42%	4.63%	-	-
Horiz. %	19.23%	58.29%	47.76%	59.15%	68.62%	104.63%	100.00%	-
EY	21.12	6.97	8.51	6.87	5.92	3.88	4.06	31.59%
YoY %	203.01%	-18.10%	23.87%	16.05%	52.58%	-4.43%	-	-
Horiz. %	520.20%	171.67%	209.61%	169.21%	145.81%	95.57%	100.00%	-
DY	1.59	2.00	3.11	2.29	1.62	0.79	1.68	-0.91%
YoY %	-20.50%	-35.69%	35.81%	41.36%	105.06%	-52.98%	-	-
Horiz. %	94.64%	119.05%	185.12%	136.31%	96.43%	47.02%	100.00%	-
P/NAPS	0.46	0.60	1.00	1.57	1.88	2.02	2.82	-26.06%
YoY %	-23.33%	-40.00%	-36.31%	-16.49%	-6.93%	-28.37%	-	-
Horiz. %	16.31%	21.28%	35.46%	55.67%	66.67%	71.63%	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 - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 12:30:00

EMA 5

5 Mins

SELL

2024-05-29 12:20:00

EMA 5

10 Mins

SELL

2024-05-29 11:50:00

EMA 5

10 Mins

BUY

2024-05-29 11:40:00

EMA 5

10 Mins

SELL

2024-05-29 11:30:00

EMA 5

10 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

510

RANHILL

RANHILL UTILITIES BERHAD

440

MPI

MALAYSIAN PACIFIC INDUSTRIES

316

HLIND

HONG LEONG INDUSTRIES BHD

304

DNEX

DAGANG NEXCHANGE BERHAD

296

PTRANS

PERAK TRANSIT BERHAD

292

JCY

JCY INTERNATIONAL BERHAD

281

YTL

YTL CORPORATION BHD

229

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

HSI-CXG

0.105

-0.025

195,557,000

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.465

+0.165

129,775,800

HSI-HUZ

0.255

+0.03

89,544,000

EPICON

0.28

-0.12

82,705,800

REVENUE

0.225

-0.01

75,674,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB

0.125

-0.025

70,247,000

E&O-LR

0.055

+0.01

56,261,700

SNS

0.625

0.00

38,376,500

More active Stocks

MPI

39.36

+0.48

148,400

YTLPOWR

5.23

+0.23

13,705,200

KOBAY

2.30

+0.17

8,110,800

KENERGY

0.465

+0.165

129,775,800

KGB

3.21

+0.15

2,639,200

ATECH

3.45

+0.14

1,464,300

ORIENT

6.86

+0.14

787,100

ORIENT

6.86

+0.14

787,100

YTLPOWR-C36

1.18

+0.12

30,500

KGB-WB

1.80

+0.10

1,856,500

More gainer Stocks

DLADY

34.80

-0.62

5,300

LAGENDA

1.17

-0.49

27,819,000

KLK

21.66

-0.32

696,700

NESTLE

127.60

-0.30

3,300

TENAGA

13.08

-0.18

2,885,400

BKAWAN

19.80

-0.18

5,700

CARLSBG

19.32

-0.16

84,500

HLIND

11.88

-0.16

22,100

ALLIANZ

22.30

-0.16

11,400

CHINHIN

3.33

-0.14

686,000

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