[CMSB] YoY TTM Result on 31-Mar-2022 [#1]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	1,070,593	825,783	1,044,026	1,605,275	1,775,052	1,679,414	1,512,092	-5.58%
YoY %	29.65%	-20.90%	-34.96%	-9.56%	5.69%	11.07%	-	-
Horiz. %	70.80%	54.61%	69.05%	106.16%	117.39%	111.07%	100.00%	-
PBT	367,709	237,061	118,507	215,424	380,843	351,202	324,085	2.12%
YoY %	55.11%	100.04%	-44.99%	-43.43%	8.44%	8.37%	-	-
Horiz. %	113.46%	73.15%	36.57%	66.47%	117.51%	108.37%	100.00%	-
Tax	-111,663	-37,288	128,803	-57,694	-74,468	-85,879	-84,598	4.73%
YoY %	-199.46%	-128.95%	323.25%	22.53%	13.29%	-1.51%	-	-
Horiz. %	131.99%	44.08%	-152.25%	68.20%	88.03%	101.51%	100.00%	-
NP	256,046	199,773	247,310	157,730	306,375	265,323	239,487	1.12%
YoY %	28.17%	-19.22%	56.79%	-48.52%	15.47%	10.79%	-	-
Horiz. %	106.91%	83.42%	103.27%	65.86%	127.93%	110.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,599	197,635	255,221	136,806	267,527	231,556	193,992	5.57%
YoY %	35.91%	-22.56%	86.56%	-48.86%	15.53%	19.36%	-	-
Horiz. %	138.46%	101.88%	131.56%	70.52%	137.91%	119.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	15.73%	-108.69%	26.78%	19.55%	24.45%	26.10%	-
YoY %	93.07%	114.47%	-505.86%	36.98%	-20.04%	-6.32%	-	-
Horiz. %	116.36%	60.27%	-416.44%	102.61%	74.90%	93.68%	100.00%	-
Total Cost	814,547	626,010	796,716	1,447,545	1,468,677	1,414,091	1,272,605	-7.16%
YoY %	30.12%	-21.43%	-44.96%	-1.44%	3.86%	11.12%	-	-
Horiz. %	64.01%	49.19%	62.61%	113.75%	115.41%	111.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,233,269	3,082,884	2,871,431	2,670,836	2,595,459	2,385,114	2,148,751	7.04%
YoY %	4.88%	7.36%	7.51%	2.90%	8.82%	11.00%	-	-
Horiz. %	150.47%	143.47%	133.63%	124.30%	120.79%	111.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	64,456	21,476	21,326	32,178	79,175	85,950	67,685	-0.81%
YoY %	200.13%	0.70%	-33.72%	-59.36%	-7.88%	26.99%	-	-
Horiz. %	95.23%	31.73%	31.51%	47.54%	116.98%	126.99%	100.00%	-
Div Payout %	24.00%	10.87%	8.36%	23.52%	29.60%	37.12%	34.89%	-
YoY %	120.79%	30.02%	-64.46%	-20.54%	-20.26%	6.39%	-	-
Horiz. %	68.79%	31.16%	23.96%	67.41%	84.84%	106.39%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	3,233,269	3,082,884	2,871,431	2,670,836	2,595,459	2,385,114	2,148,751	7.04%
YoY %	4.88%	7.36%	7.51%	2.90%	8.82%	11.00%	-	-
Horiz. %	150.47%	143.47%	133.63%	124.30%	120.79%	111.00%	100.00%	-
NOSH	1,074,376	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	23.92%	24.19%	23.69%	9.83%	17.26%	15.80%	15.84%	-
YoY %	-1.12%	2.11%	141.00%	-43.05%	9.24%	-0.25%	-	-
Horiz. %	151.01%	152.71%	149.56%	62.06%	108.96%	99.75%	100.00%	-
ROE	8.31%	6.41%	8.89%	5.12%	10.31%	9.71%	9.03%	-
YoY %	29.64%	-27.90%	73.63%	-50.34%	6.18%	7.53%	-	-
Horiz. %	92.03%	70.99%	98.45%	56.70%	114.17%	107.53%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	99.67	76.88	98.17	149.66	165.51	156.32	140.74	-5.58%
YoY %	29.64%	-21.69%	-34.40%	-9.58%	5.88%	11.07%	-	-
Horiz. %	70.82%	54.63%	69.75%	106.34%	117.60%	111.07%	100.00%	-
EPS	25.01	18.40	24.00	12.75	24.94	21.55	18.06	5.57%
YoY %	35.92%	-23.33%	88.24%	-48.88%	15.73%	19.32%	-	-
Horiz. %	138.48%	101.88%	132.89%	70.60%	138.10%	119.32%	100.00%	-
DPS	6.00	2.00	2.00	3.00	7.40	8.00	6.30	-0.80%
YoY %	200.00%	0.00%	-33.33%	-59.46%	-7.50%	26.98%	-	-
Horiz. %	95.24%	31.75%	31.75%	47.62%	117.46%	126.98%	100.00%	-
NAPS	3.01	2.87	2.70	2.49	2.42	2.22	2.00	7.04%
YoY %	4.88%	6.30%	8.43%	2.89%	9.01%	11.00%	-	-
Horiz. %	150.50%	143.50%	135.00%	124.50%	121.00%	111.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,074,375
RPS	99.65	76.86	97.18	149.41	165.22	156.32	140.74	-5.58%
YoY %	29.65%	-20.91%	-34.96%	-9.57%	5.69%	11.07%	-	-
Horiz. %	70.80%	54.61%	69.05%	106.16%	117.39%	111.07%	100.00%	-
EPS	25.00	18.40	23.76	12.73	24.90	21.55	18.06	5.56%
YoY %	35.87%	-22.56%	86.65%	-48.88%	15.55%	19.32%	-	-
Horiz. %	138.43%	101.88%	131.56%	70.49%	137.87%	119.32%	100.00%	-
DPS	6.00	2.00	1.99	3.00	7.37	8.00	6.30	-0.80%
YoY %	200.00%	0.50%	-33.67%	-59.29%	-7.87%	26.98%	-	-
Horiz. %	95.24%	31.75%	31.59%	47.62%	116.98%	126.98%	100.00%	-
NAPS	3.0094	2.8695	2.6727	2.4859	2.4158	2.22	2.00	7.04%
YoY %	4.88%	7.36%	7.51%	2.90%	8.82%	11.00%	-	-
Horiz. %	150.47%	143.47%	133.63%	124.30%	120.79%	111.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.14	1.09	2.18	1.21	3.34	3.95	4.21	-
P/RPS	1.14	1.42	2.22	0.81	2.02	2.53	2.99	-14.83%
YoY %	-19.72%	-36.04%	174.07%	-59.90%	-20.16%	-15.38%	-	-
Horiz. %	38.13%	47.49%	74.25%	27.09%	67.56%	84.62%	100.00%	-
P/EPS	4.56	5.92	9.08	9.49	13.39	18.33	23.32	-23.80%
YoY %	-22.97%	-34.80%	-4.32%	-29.13%	-26.95%	-21.40%	-	-
Horiz. %	19.55%	25.39%	38.94%	40.69%	57.42%	78.60%	100.00%	-
EY	21.93	16.88	11.01	10.54	7.47	5.46	4.29	31.23%
YoY %	29.92%	53.32%	4.46%	41.10%	36.81%	27.27%	-	-
Horiz. %	511.19%	393.47%	256.64%	245.69%	174.13%	127.27%	100.00%	-
DY	5.26	1.83	0.92	2.48	2.22	2.03	1.50	23.24%
YoY %	187.43%	98.91%	-62.90%	11.71%	9.36%	35.33%	-	-
Horiz. %	350.67%	122.00%	61.33%	165.33%	148.00%	135.33%	100.00%	-
P/NAPS	0.38	0.38	0.81	0.49	1.38	1.78	2.11	-24.84%
YoY %	0.00%	-53.09%	65.31%	-64.49%	-22.47%	-15.64%	-	-
Horiz. %	18.01%	18.01%	38.39%	23.22%	65.40%	84.36%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/05/23	18/05/22	25/05/21	30/06/20	15/05/19	15/05/18	15/05/17	-
Price	1.14	1.09	1.57	1.56	3.30	3.42	4.50	-
P/RPS	1.14	1.42	1.60	1.04	1.99	2.19	3.20	-15.79%
YoY %	-19.72%	-11.25%	53.85%	-47.74%	-9.13%	-31.56%	-	-
Horiz. %	35.62%	44.38%	50.00%	32.50%	62.19%	68.44%	100.00%	-
P/EPS	4.56	5.92	6.54	12.23	13.23	15.87	24.92	-24.64%
YoY %	-22.97%	-9.48%	-46.52%	-7.56%	-16.64%	-36.32%	-	-
Horiz. %	18.30%	23.76%	26.24%	49.08%	53.09%	63.68%	100.00%	-
EY	21.93	16.88	15.29	8.18	7.56	6.30	4.01	32.71%
YoY %	29.92%	10.40%	86.92%	8.20%	20.00%	57.11%	-	-
Horiz. %	546.88%	420.95%	381.30%	203.99%	188.53%	157.11%	100.00%	-
DY	5.26	1.83	1.27	1.92	2.24	2.34	1.40	24.67%
YoY %	187.43%	44.09%	-33.85%	-14.29%	-4.27%	67.14%	-	-
Horiz. %	375.71%	130.71%	90.71%	137.14%	160.00%	167.14%	100.00%	-
P/NAPS	0.38	0.38	0.58	0.63	1.36	1.54	2.25	-25.64%
YoY %	0.00%	-34.48%	-7.94%	-53.68%	-11.69%	-31.56%	-	-
Horiz. %	16.89%	16.89%	25.78%	28.00%	60.44%	68.44%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:15:00

EMA 5

5 Mins

BUY

2024-04-30 16:10:00

EMA 5

10 Mins

BUY

2024-04-30 16:10:00

MACD/RSI

10 Mins

BUY

2024-04-30 16:00:00

EMA 5

5 Mins

SELL

2024-04-30 16:00:00

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

556

MYEG

MY E.G. SERVICES BHD

450

YTL

YTL CORPORATION BHD

387

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

332

CAPITALA

CAPITAL A BERHAD

299

SAPNRG

SAPURA ENERGY BERHAD

238

TOPGLOV

TOP GLOVE CORPORATION BHD

221

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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