[CBIP] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	682,170	596,165	571,805	588,697	542,134	550,602	452,229	7.08%
YoY %	14.43%	4.26%	-2.87%	8.59%	-1.54%	21.75%	-	-
Horiz. %	150.85%	131.83%	126.44%	130.18%	119.88%	121.75%	100.00%	-
PBT	87,733	166,213	133,087	108,557	131,880	97,195	97,019	-1.66%
YoY %	-47.22%	24.89%	22.60%	-17.69%	35.69%	0.18%	-	-
Horiz. %	90.43%	171.32%	137.18%	111.89%	135.93%	100.18%	100.00%	-
Tax	-42,012	-28,035	-42,088	-16,496	-25,859	-1,648	148,158	-
YoY %	-49.86%	33.39%	-155.14%	36.21%	-1,469.11%	-101.11%	-	-
Horiz. %	-28.36%	-18.92%	-28.41%	-11.13%	-17.45%	-1.11%	100.00%	-
NP	45,721	138,178	90,999	92,061	106,021	95,547	245,177	-24.40%
YoY %	-66.91%	51.85%	-1.15%	-13.17%	10.96%	-61.03%	-	-
Horiz. %	18.65%	56.36%	37.12%	37.55%	43.24%	38.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,834	113,695	81,173	86,570	105,293	89,140	246,715	-25.29%
YoY %	-62.33%	40.07%	-6.23%	-17.78%	18.12%	-63.87%	-	-
Horiz. %	17.36%	46.08%	32.90%	35.09%	42.68%	36.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.89%	16.87%	31.62%	15.20%	19.61%	1.70%	-152.71%	-
YoY %	183.88%	-46.65%	108.03%	-22.49%	1,053.53%	101.11%	-	-
Horiz. %	-31.36%	-11.05%	-20.71%	-9.95%	-12.84%	-1.11%	100.00%	-
Total Cost	636,449	457,987	480,806	496,636	436,113	455,055	207,052	20.57%
YoY %	38.97%	-4.75%	-3.19%	13.88%	-4.16%	119.78%	-	-
Horiz. %	307.39%	221.19%	232.22%	239.86%	210.63%	219.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,057	748,263	655,286	625,928	559,759	501,315	472,252	7.81%
YoY %	-0.83%	14.19%	4.69%	11.82%	11.66%	6.15%	-	-
Horiz. %	157.13%	158.45%	138.76%	132.54%	118.53%	106.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	26,152	31,449	52,502	23,900	13,394	53,534	107,378	-20.96%
YoY %	-16.84%	-40.10%	119.67%	78.44%	-74.98%	-50.14%	-	-
Horiz. %	24.36%	29.29%	48.89%	22.26%	12.47%	49.86%	100.00%	-
Div Payout %	61.05%	27.66%	64.68%	27.61%	12.72%	60.06%	43.52%	-
YoY %	120.72%	-57.24%	134.26%	117.06%	-78.82%	38.01%	-	-
Horiz. %	140.28%	63.56%	148.62%	63.44%	29.23%	138.01%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	742,057	748,263	655,286	625,928	559,759	501,315	472,252	7.81%
YoY %	-0.83%	14.19%	4.69%	11.82%	11.66%	6.15%	-	-
Horiz. %	157.13%	158.45%	138.76%	132.54%	118.53%	106.15%	100.00%	-
NOSH	538,248	538,248	538,248	530,447	265,288	265,246	268,325	12.29%
YoY %	0.00%	0.00%	1.47%	99.95%	0.02%	-1.15%	-	-
Horiz. %	200.60%	200.60%	200.60%	197.69%	98.87%	98.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.70%	23.18%	15.91%	15.64%	19.56%	17.35%	54.22%	-
YoY %	-71.10%	45.69%	1.73%	-20.04%	12.74%	-68.00%	-	-
Horiz. %	12.36%	42.75%	29.34%	28.85%	36.08%	32.00%	100.00%	-
ROE	5.77%	15.19%	12.39%	13.83%	18.81%	17.78%	52.24%	-
YoY %	-62.01%	22.60%	-10.41%	-26.48%	5.79%	-65.96%	-	-
Horiz. %	11.05%	29.08%	23.72%	26.47%	36.01%	34.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	130.54	113.93	109.08	110.98	204.36	207.58	168.54	-4.16%
YoY %	14.58%	4.45%	-1.71%	-45.69%	-1.55%	23.16%	-	-
Horiz. %	77.45%	67.60%	64.72%	65.85%	121.25%	123.16%	100.00%	-
EPS	8.20	21.73	15.48	16.32	39.69	33.61	91.95	-33.14%
YoY %	-62.26%	40.37%	-5.15%	-58.88%	18.09%	-63.45%	-	-
Horiz. %	8.92%	23.63%	16.84%	17.75%	43.16%	36.55%	100.00%	-
DPS	5.00	6.00	10.00	4.51	5.05	20.00	40.02	-29.28%
YoY %	-16.67%	-40.00%	121.73%	-10.69%	-74.75%	-50.02%	-	-
Horiz. %	12.49%	14.99%	24.99%	11.27%	12.62%	49.98%	100.00%	-
NAPS	1.42	1.43	1.25	1.18	2.11	1.89	1.76	-3.51%
YoY %	-0.70%	14.40%	5.93%	-44.08%	11.64%	7.39%	-	-
Horiz. %	80.68%	81.25%	71.02%	67.05%	119.89%	107.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 530,447
RPS	126.74	110.76	106.23	109.37	100.72	102.30	84.02	7.08%
YoY %	14.43%	4.26%	-2.87%	8.59%	-1.54%	21.76%	-	-
Horiz. %	150.85%	131.83%	126.43%	130.17%	119.88%	121.76%	100.00%	-
EPS	7.96	21.12	15.08	16.08	19.56	16.56	45.84	-25.29%
YoY %	-62.31%	40.05%	-6.22%	-17.79%	18.12%	-63.87%	-	-
Horiz. %	17.36%	46.07%	32.90%	35.08%	42.67%	36.13%	100.00%	-
DPS	4.86	5.84	9.75	4.44	2.49	9.95	19.95	-20.96%
YoY %	-16.78%	-40.10%	119.59%	78.31%	-74.97%	-50.13%	-	-
Horiz. %	24.36%	29.27%	48.87%	22.26%	12.48%	49.87%	100.00%	-
NAPS	1.3787	1.3902	1.2174	1.1629	1.04	0.9314	0.8774	7.81%
YoY %	-0.83%	14.19%	4.69%	11.82%	11.66%	6.15%	-	-
Horiz. %	157.13%	158.45%	138.75%	132.54%	118.53%	106.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.29	2.03	2.04	2.00	4.38	2.62	2.54	-
P/RPS	0.99	1.78	1.87	1.80	2.14	1.26	1.51	-6.79%
YoY %	-44.38%	-4.81%	3.89%	-15.89%	69.84%	-16.56%	-	-
Horiz. %	65.56%	117.88%	123.84%	119.21%	141.72%	83.44%	100.00%	-
P/EPS	15.74	9.34	13.17	12.25	11.04	7.80	2.76	33.64%
YoY %	68.52%	-29.08%	7.51%	10.96%	41.54%	182.61%	-	-
Horiz. %	570.29%	338.41%	477.17%	443.84%	400.00%	282.61%	100.00%	-
EY	6.35	10.70	7.59	8.16	9.06	12.83	36.20	-25.17%
YoY %	-40.65%	40.97%	-6.99%	-9.93%	-29.38%	-64.56%	-	-
Horiz. %	17.54%	29.56%	20.97%	22.54%	25.03%	35.44%	100.00%	-
DY	3.88	2.96	4.90	2.25	1.15	7.63	15.76	-20.82%
YoY %	31.08%	-39.59%	117.78%	95.65%	-84.93%	-51.59%	-	-
Horiz. %	24.62%	18.78%	31.09%	14.28%	7.30%	48.41%	100.00%	-
P/NAPS	0.91	1.42	1.63	1.69	2.08	1.39	1.44	-7.36%
YoY %	-35.92%	-12.88%	-3.55%	-18.75%	49.64%	-3.47%	-	-
Horiz. %	63.19%	98.61%	113.19%	117.36%	144.44%	96.53%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	23/08/17	26/08/16	18/08/15	25/08/14	19/08/13	16/08/12	-
Price	1.37	1.98	2.00	1.73	4.76	2.87	2.70	-
P/RPS	1.05	1.74	1.83	1.56	2.33	1.38	1.60	-6.77%
YoY %	-39.66%	-4.92%	17.31%	-33.05%	68.84%	-13.75%	-	-
Horiz. %	65.62%	108.75%	114.38%	97.50%	145.62%	86.25%	100.00%	-
P/EPS	16.71	9.11	12.92	10.60	11.99	8.54	2.94	33.57%
YoY %	83.42%	-29.49%	21.89%	-11.59%	40.40%	190.48%	-	-
Horiz. %	568.37%	309.86%	439.46%	360.54%	407.82%	290.48%	100.00%	-
EY	5.98	10.97	7.74	9.43	8.34	11.71	34.05	-25.15%
YoY %	-45.49%	41.73%	-17.92%	13.07%	-28.78%	-65.61%	-	-
Horiz. %	17.56%	32.22%	22.73%	27.69%	24.49%	34.39%	100.00%	-
DY	3.65	3.03	5.00	2.60	1.06	6.97	14.82	-20.81%
YoY %	20.46%	-39.40%	92.31%	145.28%	-84.79%	-52.97%	-	-
Horiz. %	24.63%	20.45%	33.74%	17.54%	7.15%	47.03%	100.00%	-
P/NAPS	0.96	1.38	1.60	1.47	2.26	1.52	1.53	-7.47%
YoY %	-30.43%	-13.75%	8.84%	-34.96%	48.68%	-0.65%	-	-
Horiz. %	62.75%	90.20%	104.58%	96.08%	147.71%	99.35%	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

PTRANS

PERAK TRANSIT BERHAD

965

MPI

MALAYSIAN PACIFIC INDUSTRIES

957

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

914

YTLPOWR

YTL POWER INTERNATIONAL BHD

830

JCY

JCY INTERNATIONAL BERHAD

815

GENTING

GENTING BHD

708

PBBANK

PUBLIC BANK BHD

562

NOTION

NOTION VTEC BHD

552

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