[CMSB] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	1,044,026	1,605,275	1,775,052	1,679,414	1,512,092	1,643,925	1,791,648	-8.60%
YoY %	-34.96%	-9.56%	5.69%	11.07%	-8.02%	-8.25%	-	-
Horiz. %	58.27%	89.60%	99.07%	93.74%	84.40%	91.75%	100.00%	-
PBT	118,507	215,424	380,843	351,202	324,085	316,492	370,271	-17.27%
YoY %	-44.99%	-43.43%	8.44%	8.37%	2.40%	-14.52%	-	-
Horiz. %	32.01%	58.18%	102.86%	94.85%	87.53%	85.48%	100.00%	-
Tax	128,803	-57,694	-74,468	-85,879	-84,598	-72,967	-81,351	-
YoY %	323.25%	22.53%	13.29%	-1.51%	-15.94%	10.31%	-	-
Horiz. %	-158.33%	70.92%	91.54%	105.57%	103.99%	89.69%	100.00%	-
NP	247,310	157,730	306,375	265,323	239,487	243,525	288,920	-2.55%
YoY %	56.79%	-48.52%	15.47%	10.79%	-1.66%	-15.71%	-	-
Horiz. %	85.60%	54.59%	106.04%	91.83%	82.89%	84.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,221	136,806	267,527	231,556	193,992	191,775	239,862	1.03%
YoY %	86.56%	-48.86%	15.53%	19.36%	1.16%	-20.05%	-	-
Horiz. %	106.40%	57.04%	111.53%	96.54%	80.88%	79.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-108.69%	26.78%	19.55%	24.45%	26.10%	23.05%	21.97%	-
YoY %	-505.86%	36.98%	-20.04%	-6.32%	13.23%	4.92%	-	-
Horiz. %	-494.72%	121.89%	88.98%	111.29%	118.80%	104.92%	100.00%	-
Total Cost	796,716	1,447,545	1,468,677	1,414,091	1,272,605	1,400,400	1,502,728	-10.02%
YoY %	-44.96%	-1.44%	3.86%	11.12%	-9.13%	-6.81%	-	-
Horiz. %	53.02%	96.33%	97.73%	94.10%	84.69%	93.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,871,431	2,670,836	2,595,459	2,385,114	2,148,751	2,030,570	1,862,086	7.47%
YoY %	7.51%	2.90%	8.82%	11.00%	5.82%	9.05%	-	-
Horiz. %	154.21%	143.43%	139.38%	128.09%	115.39%	109.05%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	21,326	32,178	79,175	85,950	67,685	48,356	88,239	-21.05%
YoY %	-33.72%	-59.36%	-7.88%	26.99%	39.97%	-45.20%	-	-
Horiz. %	24.17%	36.47%	89.73%	97.41%	76.71%	54.80%	100.00%	-
Div Payout %	8.36%	23.52%	29.60%	37.12%	34.89%	25.22%	36.79%	-
YoY %	-64.46%	-20.54%	-20.26%	6.39%	38.34%	-31.45%	-	-
Horiz. %	22.72%	63.93%	80.46%	100.90%	94.84%	68.55%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	2,871,431	2,670,836	2,595,459	2,385,114	2,148,751	2,030,570	1,862,086	7.47%
YoY %	7.51%	2.90%	8.82%	11.00%	5.82%	9.05%	-	-
Horiz. %	154.21%	143.43%	139.38%	128.09%	115.39%	109.05%	100.00%	-
NOSH	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	1,074,375	1,040,271	0.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.28%	-	-
Horiz. %	103.28%	103.28%	103.28%	103.28%	103.28%	103.28%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	23.69%	9.83%	17.26%	15.80%	15.84%	14.81%	16.13%	-
YoY %	141.00%	-43.05%	9.24%	-0.25%	6.95%	-8.18%	-	-
Horiz. %	146.87%	60.94%	107.01%	97.95%	98.20%	91.82%	100.00%	-
ROE	8.89%	5.12%	10.31%	9.71%	9.03%	9.44%	12.88%	-
YoY %	73.63%	-50.34%	6.18%	7.53%	-4.34%	-26.71%	-	-
Horiz. %	69.02%	39.75%	80.05%	75.39%	70.11%	73.29%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	98.17	149.66	165.51	156.32	140.74	153.01	172.23	-8.93%
YoY %	-34.40%	-9.58%	5.88%	11.07%	-8.02%	-11.16%	-	-
Horiz. %	57.00%	86.90%	96.10%	90.76%	81.72%	88.84%	100.00%	-
EPS	24.00	12.75	24.94	21.55	18.06	17.85	23.06	0.66%
YoY %	88.24%	-48.88%	15.73%	19.32%	1.18%	-22.59%	-	-
Horiz. %	104.08%	55.29%	108.15%	93.45%	78.32%	77.41%	100.00%	-
DPS	2.00	3.00	7.40	8.00	6.30	4.50	8.50	-21.41%
YoY %	-33.33%	-59.46%	-7.50%	26.98%	40.00%	-47.06%	-	-
Horiz. %	23.53%	35.29%	87.06%	94.12%	74.12%	52.94%	100.00%	-
NAPS	2.70	2.49	2.42	2.22	2.00	1.89	1.79	7.08%
YoY %	8.43%	2.89%	9.01%	11.00%	5.82%	5.59%	-	-
Horiz. %	150.84%	139.11%	135.20%	124.02%	111.73%	105.59%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,074,375
RPS	97.18	149.41	165.22	156.32	140.74	153.01	166.76	-8.59%
YoY %	-34.96%	-9.57%	5.69%	11.07%	-8.02%	-8.25%	-	-
Horiz. %	58.28%	89.60%	99.08%	93.74%	84.40%	91.75%	100.00%	-
EPS	23.76	12.73	24.90	21.55	18.06	17.85	22.33	1.03%
YoY %	86.65%	-48.88%	15.55%	19.32%	1.18%	-20.06%	-	-
Horiz. %	106.40%	57.01%	111.51%	96.51%	80.88%	79.94%	100.00%	-
DPS	1.99	3.00	7.37	8.00	6.30	4.50	8.21	-21.02%
YoY %	-33.67%	-59.29%	-7.87%	26.98%	40.00%	-45.19%	-	-
Horiz. %	24.24%	36.54%	89.77%	97.44%	76.74%	54.81%	100.00%	-
NAPS	2.6727	2.4859	2.4158	2.22	2.00	1.89	1.7332	7.47%
YoY %	7.51%	2.90%	8.82%	11.00%	5.82%	9.05%	-	-
Horiz. %	154.21%	143.43%	139.38%	128.09%	115.39%	109.05%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.18	1.21	3.34	3.95	4.21	4.75	4.50	-
P/RPS	2.22	0.81	2.02	2.53	2.99	3.10	2.61	-2.65%
YoY %	174.07%	-59.90%	-20.16%	-15.38%	-3.55%	18.77%	-	-
Horiz. %	85.06%	31.03%	77.39%	96.93%	114.56%	118.77%	100.00%	-
P/EPS	9.08	9.49	13.39	18.33	23.32	26.61	19.52	-11.96%
YoY %	-4.32%	-29.13%	-26.95%	-21.40%	-12.36%	36.32%	-	-
Horiz. %	46.52%	48.62%	68.60%	93.90%	119.47%	136.32%	100.00%	-
EY	11.01	10.54	7.47	5.46	4.29	3.76	5.12	13.59%
YoY %	4.46%	41.10%	36.81%	27.27%	14.10%	-26.56%	-	-
Horiz. %	215.04%	205.86%	145.90%	106.64%	83.79%	73.44%	100.00%	-
DY	0.92	2.48	2.22	2.03	1.50	0.95	1.89	-11.29%
YoY %	-62.90%	11.71%	9.36%	35.33%	57.89%	-49.74%	-	-
Horiz. %	48.68%	131.22%	117.46%	107.41%	79.37%	50.26%	100.00%	-
P/NAPS	0.81	0.49	1.38	1.78	2.11	2.51	2.51	-17.16%
YoY %	65.31%	-64.49%	-22.47%	-15.64%	-15.94%	0.00%	-	-
Horiz. %	32.27%	19.52%	54.98%	70.92%	84.06%	100.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/21	30/06/20	15/05/19	15/05/18	15/05/17	16/05/16	18/05/15	-
Price	1.57	1.56	3.30	3.42	4.50	3.30	5.37	-
P/RPS	1.60	1.04	1.99	2.19	3.20	2.16	3.12	-10.52%
YoY %	53.85%	-47.74%	-9.13%	-31.56%	48.15%	-30.77%	-	-
Horiz. %	51.28%	33.33%	63.78%	70.19%	102.56%	69.23%	100.00%	-
P/EPS	6.54	12.23	13.23	15.87	24.92	18.49	23.29	-19.06%
YoY %	-46.52%	-7.56%	-16.64%	-36.32%	34.78%	-20.61%	-	-
Horiz. %	28.08%	52.51%	56.81%	68.14%	107.00%	79.39%	100.00%	-
EY	15.29	8.18	7.56	6.30	4.01	5.41	4.29	23.56%
YoY %	86.92%	8.20%	20.00%	57.11%	-25.88%	26.11%	-	-
Horiz. %	356.41%	190.68%	176.22%	146.85%	93.47%	126.11%	100.00%	-
DY	1.27	1.92	2.24	2.34	1.40	1.36	1.58	-3.57%
YoY %	-33.85%	-14.29%	-4.27%	67.14%	2.94%	-13.92%	-	-
Horiz. %	80.38%	121.52%	141.77%	148.10%	88.61%	86.08%	100.00%	-
P/NAPS	0.58	0.63	1.36	1.54	2.25	1.75	3.00	-23.93%
YoY %	-7.94%	-53.68%	-11.69%	-31.56%	28.57%	-41.67%	-	-
Horiz. %	19.33%	21.00%	45.33%	51.33%	75.00%	58.33%	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 - 20 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

331

MBSB

MALAYSIA BUILDING SOCIETY BHD

327

PTRANS

PERAK TRANSIT BERHAD

300

HLIND

HONG LEONG INDUSTRIES BHD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

277

YTLPOWR

YTL POWER INTERNATIONAL BHD

253

NOTION

NOTION VTEC BHD

243

DNEX

DAGANG NEXCHANGE BERHAD

233

PBBANK

PUBLIC BANK BHD

232

Daily Stocks

INGENIEU

0.075

-0.005

317,104,700

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.135

-0.025

117,821,100

FEYTECH

1.07

+0.27

80,430,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.19

+0.025

70,367,300

E&O-LR

0.055

+0.01

56,261,700

DNEX

0.455

+0.01

45,163,500

YNHPROP

0.495

+0.045

43,013,200

FITTERS

0.05

0.00

25,679,400

More active Stocks

FEYTECH

1.07

+0.27

80,430,200

PANAMY

19.80

+0.24

1,300

AJI

15.88

+0.18

39,000

RAPID

0.875

+0.165

12,460,700

GAMUDA

5.96

+0.16

2,935,000

PTARAS

1.81

+0.11

609,600

ENGTEX

1.11

+0.10

2,820,700

HLIND

11.56

+0.08

14,200

ORGABIO

0.40

+0.075

15,925,000

6.33

+0.07

318,900

More gainer Stocks

MPI

38.76

-0.64

51,100

KLK

21.86

-0.58

240,200

NESTLE

129.50

-0.30

800

PETDAG

20.90

-0.28

47,900

PENERGY

1.37

-0.23

3,430,100

DLADY

32.76

-0.22

5,200

PPB

15.12

-0.20

22,000

AMAZON-C3

0.105

-0.195

200

SUNCON-C15

0.18

-0.19

30,000

HSI-CVU

2.18

-0.15

160,100

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