[CBIP] 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	591,483	472,386	435,729	668,730	589,280	536,831	597,499	-0.16%
YoY %	25.21%	8.41%	-34.84%	13.48%	9.77%	-10.15%	-	-
Horiz. %	98.99%	79.06%	72.93%	111.92%	98.62%	89.85%	100.00%	-
PBT	79,289	44,702	82,122	78,762	165,811	132,658	106,412	-4.78%
YoY %	77.37%	-45.57%	4.27%	-52.50%	24.99%	24.66%	-	-
Horiz. %	74.51%	42.01%	77.17%	74.02%	155.82%	124.66%	100.00%	-
Tax	-25,140	-8,818	-28,105	-38,607	-30,543	-32,634	-10,421	15.79%
YoY %	-185.10%	68.62%	27.20%	-26.40%	6.41%	-213.16%	-	-
Horiz. %	241.24%	84.62%	269.70%	370.47%	293.09%	313.16%	100.00%	-
NP	54,149	35,884	54,017	40,155	135,268	100,024	95,991	-9.09%
YoY %	50.90%	-33.57%	34.52%	-70.31%	35.24%	4.20%	-	-
Horiz. %	56.41%	37.38%	56.27%	41.83%	140.92%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,939	36,809	39,516	43,711	113,340	85,302	89,917	-5.76%
YoY %	70.99%	-6.85%	-9.60%	-61.43%	32.87%	-5.13%	-	-
Horiz. %	70.00%	40.94%	43.95%	48.61%	126.05%	94.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.71%	19.73%	34.22%	49.02%	18.42%	24.60%	9.79%	-
YoY %	60.72%	-42.34%	-30.19%	166.12%	-25.12%	151.28%	-	-
Horiz. %	323.90%	201.53%	349.54%	500.72%	188.15%	251.28%	100.00%	-
Total Cost	537,334	436,502	381,712	628,575	454,012	436,807	501,508	1.15%
YoY %	23.10%	14.35%	-39.27%	38.45%	3.94%	-12.90%	-	-
Horiz. %	107.14%	87.04%	76.11%	125.34%	90.53%	87.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	752,986	724,710	735,504	737,121	749,497	648,979	611,083	3.53%
YoY %	3.90%	-1.47%	-0.22%	-1.65%	15.49%	6.20%	-	-
Horiz. %	123.22%	118.59%	120.36%	120.63%	122.65%	106.20%	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	19,645	10,100	10,234	26,152	31,449	52,502	23,900	-3.21%
YoY %	94.50%	-1.31%	-60.87%	-16.84%	-40.10%	119.67%	-	-
Horiz. %	82.20%	42.26%	42.82%	109.42%	131.59%	219.67%	100.00%	-
Div Payout %	31.21%	27.44%	25.90%	59.83%	27.75%	61.55%	26.58%	-
YoY %	13.74%	5.95%	-56.71%	115.60%	-54.91%	131.57%	-	-
Horiz. %	117.42%	103.24%	97.44%	225.09%	104.40%	231.57%	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	752,986	724,710	735,504	737,121	749,497	648,979	611,083	3.53%
YoY %	3.90%	-1.47%	-0.22%	-1.65%	15.49%	6.20%	-	-
Horiz. %	123.22%	118.59%	120.36%	120.63%	122.65%	106.20%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	523,370	531,376	0.21%
YoY %	0.00%	0.00%	0.00%	0.00%	2.84%	-1.51%	-	-
Horiz. %	101.29%	101.29%	101.29%	101.29%	101.29%	98.49%	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	9.15%	7.60%	12.40%	6.00%	22.95%	18.63%	16.07%	-
YoY %	20.39%	-38.71%	106.67%	-73.86%	23.19%	15.93%	-	-
Horiz. %	56.94%	47.29%	77.16%	37.34%	142.81%	115.93%	100.00%	-
ROE	8.36%	5.08%	5.37%	5.93%	15.12%	13.14%	14.71%	-
YoY %	64.57%	-5.40%	-9.44%	-60.78%	15.07%	-10.67%	-	-
Horiz. %	56.83%	34.53%	36.51%	40.31%	102.79%	89.33%	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	121.75	95.17	85.31	127.92	112.43	102.57	112.44	1.33%
YoY %	27.93%	11.56%	-33.31%	13.78%	9.61%	-8.78%	-	-
Horiz. %	108.28%	84.64%	75.87%	113.77%	99.99%	91.22%	100.00%	-
EPS	12.96	7.42	7.74	8.36	21.62	16.30	16.92	-4.34%
YoY %	74.66%	-4.13%	-7.42%	-61.33%	32.64%	-3.66%	-	-
Horiz. %	76.60%	43.85%	45.74%	49.41%	127.78%	96.34%	100.00%	-
DPS	4.00	2.03	2.00	5.00	6.00	10.00	4.50	-1.94%
YoY %	97.04%	1.50%	-60.00%	-16.67%	-40.00%	122.22%	-	-
Horiz. %	88.89%	45.11%	44.44%	111.11%	133.33%	222.22%	100.00%	-
NAPS	1.55	1.46	1.44	1.41	1.43	1.24	1.15	5.09%
YoY %	6.16%	1.39%	2.13%	-1.40%	15.32%	7.83%	-	-
Horiz. %	134.78%	126.96%	125.22%	122.61%	124.35%	107.83%	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 - 538,248
RPS	109.89	87.76	80.95	124.24	109.48	99.74	111.01	-0.16%
YoY %	25.22%	8.41%	-34.84%	13.48%	9.77%	-10.15%	-	-
Horiz. %	98.99%	79.06%	72.92%	111.92%	98.62%	89.85%	100.00%	-
EPS	11.69	6.84	7.34	8.12	21.06	15.85	16.71	-5.77%
YoY %	70.91%	-6.81%	-9.61%	-61.44%	32.87%	-5.15%	-	-
Horiz. %	69.96%	40.93%	43.93%	48.59%	126.03%	94.85%	100.00%	-
DPS	3.65	1.88	1.90	4.86	5.84	9.75	4.44	-3.20%
YoY %	94.15%	-1.05%	-60.91%	-16.78%	-40.10%	119.59%	-	-
Horiz. %	82.21%	42.34%	42.79%	109.46%	131.53%	219.59%	100.00%	-
NAPS	1.399	1.3464	1.3665	1.3695	1.3925	1.2057	1.1353	3.53%
YoY %	3.91%	-1.47%	-0.22%	-1.65%	15.49%	6.20%	-	-
Horiz. %	123.23%	118.59%	120.36%	120.63%	122.65%	106.20%	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	1.25	0.825	1.05	1.56	2.09	2.27	2.04	-
P/RPS	1.03	0.87	1.23	1.22	1.86	2.21	1.81	-8.96%
YoY %	18.39%	-29.27%	0.82%	-34.41%	-15.84%	22.10%	-	-
Horiz. %	56.91%	48.07%	67.96%	67.40%	102.76%	122.10%	100.00%	-
P/EPS	9.65	11.13	13.57	18.66	9.66	13.93	12.06	-3.64%
YoY %	-13.30%	-17.98%	-27.28%	93.17%	-30.65%	15.51%	-	-
Horiz. %	80.02%	92.29%	112.52%	154.73%	80.10%	115.51%	100.00%	-
EY	10.36	8.99	7.37	5.36	10.35	7.18	8.29	3.78%
YoY %	15.24%	21.98%	37.50%	-48.21%	44.15%	-13.39%	-	-
Horiz. %	124.97%	108.44%	88.90%	64.66%	124.85%	86.61%	100.00%	-
DY	3.20	2.47	1.91	3.21	2.87	4.41	2.20	6.43%
YoY %	29.55%	29.32%	-40.50%	11.85%	-34.92%	100.45%	-	-
Horiz. %	145.45%	112.27%	86.82%	145.91%	130.45%	200.45%	100.00%	-
P/NAPS	0.81	0.57	0.73	1.11	1.46	1.83	1.77	-12.20%
YoY %	42.11%	-21.92%	-34.23%	-23.97%	-20.22%	3.39%	-	-
Horiz. %	45.76%	32.20%	41.24%	62.71%	82.49%	103.39%	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	10/06/21	30/06/20	31/05/19	28/05/18	30/05/17	26/05/16	28/05/15	-
Price	1.35	0.92	1.02	1.47	2.08	2.07	2.03	-
P/RPS	1.11	0.97	1.20	1.15	1.85	2.02	1.81	-7.81%
YoY %	14.43%	-19.17%	4.35%	-37.84%	-8.42%	11.60%	-	-
Horiz. %	61.33%	53.59%	66.30%	63.54%	102.21%	111.60%	100.00%	-
P/EPS	10.42	12.41	13.18	17.58	9.62	12.70	12.00	-2.32%
YoY %	-16.04%	-5.84%	-25.03%	82.74%	-24.25%	5.83%	-	-
Horiz. %	86.83%	103.42%	109.83%	146.50%	80.17%	105.83%	100.00%	-
EY	9.60	8.06	7.58	5.69	10.40	7.87	8.34	2.37%
YoY %	19.11%	6.33%	33.22%	-45.29%	32.15%	-5.64%	-	-
Horiz. %	115.11%	96.64%	90.89%	68.23%	124.70%	94.36%	100.00%	-
DY	2.96	2.21	1.96	3.40	2.88	4.83	2.22	4.90%
YoY %	33.94%	12.76%	-42.35%	18.06%	-40.37%	117.57%	-	-
Horiz. %	133.33%	99.55%	88.29%	153.15%	129.73%	217.57%	100.00%	-
P/NAPS	0.87	0.63	0.71	1.04	1.45	1.67	1.77	-11.15%
YoY %	38.10%	-11.27%	-31.73%	-28.28%	-13.17%	-5.65%	-	-
Horiz. %	49.15%	35.59%	40.11%	58.76%	81.92%	94.35%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:50:00

EMA 5

10 Mins

BUY

2024-05-16 15:50:00

ADX

10 Mins

BUY

2024-05-16 15:50:00

MACD/RSI

10 Mins

BUY

2024-05-16 15:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 15:50:00

EMA 5

5 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

TOPGLOV

TOP GLOVE CORPORATION BHD

725

HLIND

HONG LEONG INDUSTRIES BHD

446

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

378

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

NOTION

NOTION VTEC BHD

316

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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