[CMSB] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	1,374,178	1,780,957	1,803,618	1,468,809	1,610,103	1,783,918	1,602,418	-2.52%
YoY %	-22.84%	-1.26%	22.79%	-8.78%	-9.74%	11.33%	-	-
Horiz. %	85.76%	111.14%	112.56%	91.66%	100.48%	111.33%	100.00%	-
PBT	151,731	316,968	391,011	372,749	282,728	338,715	377,760	-14.09%
YoY %	-52.13%	-18.94%	4.90%	31.84%	-16.53%	-10.34%	-	-
Horiz. %	40.17%	83.91%	103.51%	98.67%	74.84%	89.66%	100.00%	-
Tax	-42,245	-71,720	-77,706	-85,568	-74,776	-84,212	-88,997	-11.66%
YoY %	41.10%	7.70%	9.19%	-14.43%	11.21%	5.38%	-	-
Horiz. %	47.47%	80.59%	87.31%	96.15%	84.02%	94.62%	100.00%	-
NP	109,486	245,248	313,305	287,181	207,952	254,503	288,763	-14.91%
YoY %	-55.36%	-21.72%	9.10%	38.10%	-18.29%	-11.86%	-	-
Horiz. %	37.92%	84.93%	108.50%	99.45%	72.01%	88.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,060	212,050	274,420	250,947	152,249	207,507	242,731	-15.85%
YoY %	-59.42%	-22.73%	9.35%	64.83%	-26.63%	-14.51%	-	-
Horiz. %	35.45%	87.36%	113.06%	103.38%	62.72%	85.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.84%	22.63%	19.87%	22.96%	26.45%	24.86%	23.56%	-
YoY %	23.02%	13.89%	-13.46%	-13.19%	6.40%	5.52%	-	-
Horiz. %	118.17%	96.05%	84.34%	97.45%	112.27%	105.52%	100.00%	-
Total Cost	1,264,692	1,535,709	1,490,313	1,181,628	1,402,151	1,529,415	1,313,655	-0.63%
YoY %	-17.65%	3.05%	26.12%	-15.73%	-8.32%	16.42%	-	-
Horiz. %	96.27%	116.90%	113.45%	89.95%	106.74%	116.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,692,288	2,638,657	2,462,002	2,277,676	2,095,032	1,923,132	1,786,110	7.07%
YoY %	2.03%	7.18%	8.09%	8.72%	8.94%	7.67%	-	-
Horiz. %	150.73%	147.73%	137.84%	127.52%	117.30%	107.67%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	32,178	79,175	85,950	67,675	32,240	88,834	56,148	-8.85%
YoY %	-59.36%	-7.88%	27.00%	109.91%	-63.71%	58.21%	-	-
Horiz. %	57.31%	141.01%	153.08%	120.53%	57.42%	158.21%	100.00%	-
Div Payout %	37.39%	37.34%	31.32%	26.97%	21.18%	42.81%	23.13%	-
YoY %	0.13%	19.22%	16.13%	27.34%	-50.53%	85.08%	-	-
Horiz. %	161.65%	161.44%	135.41%	116.60%	91.57%	185.08%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	2,692,288	2,638,657	2,462,002	2,277,676	2,095,032	1,923,132	1,786,110	7.07%
YoY %	2.03%	7.18%	8.09%	8.72%	8.94%	7.67%	-	-
Horiz. %	150.73%	147.73%	137.84%	127.52%	117.30%	107.67%	100.00%	-
NOSH	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	1,038,436	0.56%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.46%	-	-
Horiz. %	103.46%	103.46%	103.46%	103.46%	103.46%	103.46%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	7.97%	13.77%	17.37%	19.55%	12.92%	14.27%	18.02%	-
YoY %	-42.12%	-20.73%	-11.15%	51.32%	-9.46%	-20.81%	-	-
Horiz. %	44.23%	76.42%	96.39%	108.49%	71.70%	79.19%	100.00%	-
ROE	3.20%	8.04%	11.15%	11.02%	7.27%	10.79%	13.59%	-
YoY %	-60.20%	-27.89%	1.18%	51.58%	-32.62%	-20.60%	-	-
Horiz. %	23.55%	59.16%	82.05%	81.09%	53.50%	79.40%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	128.11	166.04	168.49	136.71	149.86	166.04	154.31	-3.05%
YoY %	-22.84%	-1.45%	23.25%	-8.77%	-9.74%	7.60%	-	-
Horiz. %	83.02%	107.60%	109.19%	88.59%	97.12%	107.60%	100.00%	-
EPS	8.02	19.77	25.64	23.36	14.17	19.31	23.37	-16.31%
YoY %	-59.43%	-22.89%	9.76%	64.86%	-26.62%	-17.37%	-	-
Horiz. %	34.32%	84.60%	109.71%	99.96%	60.63%	82.63%	100.00%	-
DPS	3.00	7.40	8.00	6.30	3.00	8.27	5.41	-9.35%
YoY %	-59.46%	-7.50%	26.98%	110.00%	-63.72%	52.87%	-	-
Horiz. %	55.45%	136.78%	147.87%	116.45%	55.45%	152.87%	100.00%	-
NAPS	2.51	2.46	2.30	2.12	1.95	1.79	1.72	6.49%
YoY %	2.03%	6.96%	8.49%	8.72%	8.94%	4.07%	-	-
Horiz. %	145.93%	143.02%	133.72%	123.26%	113.37%	104.07%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,074,375
RPS	127.90	165.77	167.88	136.71	149.86	166.04	149.15	-2.52%
YoY %	-22.84%	-1.26%	22.80%	-8.77%	-9.74%	11.32%	-	-
Horiz. %	85.75%	111.14%	112.56%	91.66%	100.48%	111.32%	100.00%	-
EPS	8.01	19.74	25.54	23.36	14.17	19.31	22.59	-15.85%
YoY %	-59.42%	-22.71%	9.33%	64.86%	-26.62%	-14.52%	-	-
Horiz. %	35.46%	87.38%	113.06%	103.41%	62.73%	85.48%	100.00%	-
DPS	3.00	7.37	8.00	6.30	3.00	8.27	5.23	-8.83%
YoY %	-59.29%	-7.87%	26.98%	110.00%	-63.72%	58.13%	-	-
Horiz. %	57.36%	140.92%	152.96%	120.46%	57.36%	158.13%	100.00%	-
NAPS	2.5059	2.456	2.2916	2.12	1.95	1.79	1.6625	7.07%
YoY %	2.03%	7.17%	8.09%	8.72%	8.94%	7.67%	-	-
Horiz. %	150.73%	147.73%	137.84%	127.52%	117.29%	107.67%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.23	2.70	2.92	4.01	3.80	5.15	4.35	-
P/RPS	0.96	1.63	1.73	2.93	2.54	3.10	2.82	-16.42%
YoY %	-41.10%	-5.78%	-40.96%	15.35%	-18.06%	9.93%	-	-
Horiz. %	34.04%	57.80%	61.35%	103.90%	90.07%	109.93%	100.00%	-
P/EPS	15.33	13.66	11.39	17.17	26.82	26.66	18.61	-3.17%
YoY %	12.23%	19.93%	-33.66%	-35.98%	0.60%	43.26%	-	-
Horiz. %	82.38%	73.40%	61.20%	92.26%	144.12%	143.26%	100.00%	-
EY	6.52	7.32	8.78	5.82	3.73	3.75	5.37	3.28%
YoY %	-10.93%	-16.63%	50.86%	56.03%	-0.53%	-30.17%	-	-
Horiz. %	121.42%	136.31%	163.50%	108.38%	69.46%	69.83%	100.00%	-
DY	2.44	2.74	2.74	1.57	0.79	1.61	1.24	11.93%
YoY %	-10.95%	0.00%	74.52%	98.73%	-50.93%	29.84%	-	-
Horiz. %	196.77%	220.97%	220.97%	126.61%	63.71%	129.84%	100.00%	-
P/NAPS	0.49	1.10	1.27	1.89	1.95	2.88	2.53	-23.91%
YoY %	-55.45%	-13.39%	-32.80%	-3.08%	-32.29%	13.83%	-	-
Horiz. %	19.37%	43.48%	50.20%	74.70%	77.08%	113.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	26/11/19	28/11/18	29/11/17	30/11/16	25/11/15	26/11/14	-
Price	1.43	2.35	3.22	3.55	3.57	5.17	4.45	-
P/RPS	1.12	1.42	1.91	2.60	2.38	3.11	2.88	-14.55%
YoY %	-21.13%	-25.65%	-26.54%	9.24%	-23.47%	7.99%	-	-
Horiz. %	38.89%	49.31%	66.32%	90.28%	82.64%	107.99%	100.00%	-
P/EPS	17.82	11.89	12.56	15.20	25.19	26.77	19.04	-1.09%
YoY %	49.87%	-5.33%	-17.37%	-39.66%	-5.90%	40.60%	-	-
Horiz. %	93.59%	62.45%	65.97%	79.83%	132.30%	140.60%	100.00%	-
EY	5.61	8.41	7.96	6.58	3.97	3.74	5.25	1.11%
YoY %	-33.29%	5.65%	20.97%	65.74%	6.15%	-28.76%	-	-
Horiz. %	106.86%	160.19%	151.62%	125.33%	75.62%	71.24%	100.00%	-
DY	2.10	3.15	2.48	1.77	0.84	1.60	1.22	9.46%
YoY %	-33.33%	27.02%	40.11%	110.71%	-47.50%	31.15%	-	-
Horiz. %	172.13%	258.20%	203.28%	145.08%	68.85%	131.15%	100.00%	-
P/NAPS	0.57	0.96	1.40	1.67	1.83	2.89	2.59	-22.28%
YoY %	-40.62%	-31.43%	-16.17%	-8.74%	-36.68%	11.58%	-	-
Horiz. %	22.01%	37.07%	54.05%	64.48%	70.66%	111.58%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

1.13

+0.17

131,087,200

SINKUNG

0.125

-0.005

98,538,600

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

62,659,800

E&O-LR

0.055

+0.01

56,261,700

SUPERMX

0.965

+0.10

45,097,400

CAREPLS

0.36

+0.055

44,134,000

JAKS

0.125

-0.005

33,724,300

MMAG

0.315

-0.055

21,831,800

More active Stocks

HARTA

3.45

+0.49

15,686,900

HEIM

24.14

+0.46

50,600

KOSSAN

2.68

+0.30

6,970,600

NESTLE

129.30

+0.30

700

KOSSAN-C60

0.735

+0.225

52,000

HARTA-C1W

0.395

+0.215

893,500

F&N

32.48

+0.20

19,600

PETDAG

21.20

+0.20

200

BURSA

8.18

+0.19

551,400

TOPGLOV

1.13

+0.17

131,087,200

More gainer Stocks

AJI

16.40

-0.48

77,200

SBAGAN

6.48

-0.13

12,200

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

GESHEN

4.12

-0.08

7,500

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