[CBIP] YoY TTM Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	642,043	591,483	472,386	435,729	668,730	589,280	536,831	3.02%
YoY %	8.55%	25.21%	8.41%	-34.84%	13.48%	9.77%	-	-
Horiz. %	119.60%	110.18%	88.00%	81.17%	124.57%	109.77%	100.00%	-
PBT	106,269	79,289	44,702	82,122	78,762	165,811	132,658	-3.62%
YoY %	34.03%	77.37%	-45.57%	4.27%	-52.50%	24.99%	-	-
Horiz. %	80.11%	59.77%	33.70%	61.91%	59.37%	124.99%	100.00%	-
Tax	-10,254	-25,140	-8,818	-28,105	-38,607	-30,543	-32,634	-17.54%
YoY %	59.21%	-185.10%	68.62%	27.20%	-26.40%	6.41%	-	-
Horiz. %	31.42%	77.04%	27.02%	86.12%	118.30%	93.59%	100.00%	-
NP	96,015	54,149	35,884	54,017	40,155	135,268	100,024	-0.67%
YoY %	77.32%	50.90%	-33.57%	34.52%	-70.31%	35.24%	-	-
Horiz. %	95.99%	54.14%	35.88%	54.00%	40.15%	135.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,145	62,939	36,809	39,516	43,711	113,340	85,302	0.35%
YoY %	38.46%	70.99%	-6.85%	-9.60%	-61.43%	32.87%	-	-
Horiz. %	102.16%	73.78%	43.15%	46.32%	51.24%	132.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.65%	31.71%	19.73%	34.22%	49.02%	18.42%	24.60%	-
YoY %	-69.57%	60.72%	-42.34%	-30.19%	166.12%	-25.12%	-	-
Horiz. %	39.23%	128.90%	80.20%	139.11%	199.27%	74.88%	100.00%	-
Total Cost	546,028	537,334	436,502	381,712	628,575	454,012	436,807	3.78%
YoY %	1.62%	23.10%	14.35%	-39.27%	38.45%	3.94%	-	-
Horiz. %	125.00%	123.01%	99.93%	87.39%	143.90%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	811,202	752,986	724,710	735,504	737,121	749,497	648,979	3.78%
YoY %	7.73%	3.90%	-1.47%	-0.22%	-1.65%	15.49%	-	-
Horiz. %	125.00%	116.03%	111.67%	113.33%	113.58%	115.49%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	19,383	19,645	10,100	10,234	26,152	31,449	52,502	-15.29%
YoY %	-1.33%	94.50%	-1.31%	-60.87%	-16.84%	-40.10%	-	-
Horiz. %	36.92%	37.42%	19.24%	19.49%	49.81%	59.90%	100.00%	-
Div Payout %	22.24%	31.21%	27.44%	25.90%	59.83%	27.75%	61.55%	-
YoY %	-28.74%	13.74%	5.95%	-56.71%	115.60%	-54.91%	-	-
Horiz. %	36.13%	50.71%	44.58%	42.08%	97.21%	45.09%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	811,202	752,986	724,710	735,504	737,121	749,497	648,979	3.78%
YoY %	7.73%	3.90%	-1.47%	-0.22%	-1.65%	15.49%	-	-
Horiz. %	125.00%	116.03%	111.67%	113.33%	113.58%	115.49%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	523,370	0.46%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.84%	-	-
Horiz. %	102.84%	102.84%	102.84%	102.84%	102.84%	102.84%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	14.95%	9.15%	7.60%	12.40%	6.00%	22.95%	18.63%	-
YoY %	63.39%	20.39%	-38.71%	106.67%	-73.86%	23.19%	-	-
Horiz. %	80.25%	49.11%	40.79%	66.56%	32.21%	123.19%	100.00%	-
ROE	10.74%	8.36%	5.08%	5.37%	5.93%	15.12%	13.14%	-
YoY %	28.47%	64.57%	-5.40%	-9.44%	-60.78%	15.07%	-	-
Horiz. %	81.74%	63.62%	38.66%	40.87%	45.13%	115.07%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	134.55	121.75	95.17	85.31	127.92	112.43	102.57	4.62%
YoY %	10.51%	27.93%	11.56%	-33.31%	13.78%	9.61%	-	-
Horiz. %	131.18%	118.70%	92.79%	83.17%	124.71%	109.61%	100.00%	-
EPS	18.26	12.96	7.42	7.74	8.36	21.62	16.30	1.90%
YoY %	40.90%	74.66%	-4.13%	-7.42%	-61.33%	32.64%	-	-
Horiz. %	112.02%	79.51%	45.52%	47.48%	51.29%	132.64%	100.00%	-
DPS	4.00	4.00	2.03	2.00	5.00	6.00	10.00	-14.15%
YoY %	0.00%	97.04%	1.50%	-60.00%	-16.67%	-40.00%	-	-
Horiz. %	40.00%	40.00%	20.30%	20.00%	50.00%	60.00%	100.00%	-
NAPS	1.70	1.55	1.46	1.44	1.41	1.43	1.24	5.39%
YoY %	9.68%	6.16%	1.39%	2.13%	-1.40%	15.32%	-	-
Horiz. %	137.10%	125.00%	117.74%	116.13%	113.71%	115.32%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	119.28	109.89	87.76	80.95	124.24	109.48	99.74	3.02%
YoY %	8.54%	25.22%	8.41%	-34.84%	13.48%	9.77%	-	-
Horiz. %	119.59%	110.18%	87.99%	81.16%	124.56%	109.77%	100.00%	-
EPS	16.19	11.69	6.84	7.34	8.12	21.06	15.85	0.35%
YoY %	38.49%	70.91%	-6.81%	-9.61%	-61.44%	32.87%	-	-
Horiz. %	102.15%	73.75%	43.15%	46.31%	51.23%	132.87%	100.00%	-
DPS	3.60	3.65	1.88	1.90	4.86	5.84	9.75	-15.29%
YoY %	-1.37%	94.15%	-1.05%	-60.91%	-16.78%	-40.10%	-	-
Horiz. %	36.92%	37.44%	19.28%	19.49%	49.85%	59.90%	100.00%	-
NAPS	1.5071	1.399	1.3464	1.3665	1.3695	1.3925	1.2057	3.78%
YoY %	7.73%	3.91%	-1.47%	-0.22%	-1.65%	15.49%	-	-
Horiz. %	125.00%	116.03%	111.67%	113.34%	113.59%	115.49%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	1.52	1.25	0.825	1.05	1.56	2.09	2.27	-
P/RPS	1.13	1.03	0.87	1.23	1.22	1.86	2.21	-10.57%
YoY %	9.71%	18.39%	-29.27%	0.82%	-34.41%	-15.84%	-	-
Horiz. %	51.13%	46.61%	39.37%	55.66%	55.20%	84.16%	100.00%	-
P/EPS	8.32	9.65	11.13	13.57	18.66	9.66	13.93	-8.22%
YoY %	-13.78%	-13.30%	-17.98%	-27.28%	93.17%	-30.65%	-	-
Horiz. %	59.73%	69.27%	79.90%	97.42%	133.96%	69.35%	100.00%	-
EY	12.01	10.36	8.99	7.37	5.36	10.35	7.18	8.94%
YoY %	15.93%	15.24%	21.98%	37.50%	-48.21%	44.15%	-	-
Horiz. %	167.27%	144.29%	125.21%	102.65%	74.65%	144.15%	100.00%	-
DY	2.63	3.20	2.47	1.91	3.21	2.87	4.41	-8.25%
YoY %	-17.81%	29.55%	29.32%	-40.50%	11.85%	-34.92%	-	-
Horiz. %	59.64%	72.56%	56.01%	43.31%	72.79%	65.08%	100.00%	-
P/NAPS	0.89	0.81	0.57	0.73	1.11	1.46	1.83	-11.31%
YoY %	9.88%	42.11%	-21.92%	-34.23%	-23.97%	-20.22%	-	-
Horiz. %	48.63%	44.26%	31.15%	39.89%	60.66%	79.78%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	10/06/21	30/06/20	31/05/19	28/05/18	30/05/17	26/05/16	-
Price	1.49	1.35	0.92	1.02	1.47	2.08	2.07	-
P/RPS	1.11	1.11	0.97	1.20	1.15	1.85	2.02	-9.49%
YoY %	0.00%	14.43%	-19.17%	4.35%	-37.84%	-8.42%	-	-
Horiz. %	54.95%	54.95%	48.02%	59.41%	56.93%	91.58%	100.00%	-
P/EPS	8.16	10.42	12.41	13.18	17.58	9.62	12.70	-7.10%
YoY %	-21.69%	-16.04%	-5.84%	-25.03%	82.74%	-24.25%	-	-
Horiz. %	64.25%	82.05%	97.72%	103.78%	138.43%	75.75%	100.00%	-
EY	12.26	9.60	8.06	7.58	5.69	10.40	7.87	7.66%
YoY %	27.71%	19.11%	6.33%	33.22%	-45.29%	32.15%	-	-
Horiz. %	155.78%	121.98%	102.41%	96.32%	72.30%	132.15%	100.00%	-
DY	2.68	2.96	2.21	1.96	3.40	2.88	4.83	-9.34%
YoY %	-9.46%	33.94%	12.76%	-42.35%	18.06%	-40.37%	-	-
Horiz. %	55.49%	61.28%	45.76%	40.58%	70.39%	59.63%	100.00%	-
P/NAPS	0.88	0.87	0.63	0.71	1.04	1.45	1.67	-10.12%
YoY %	1.15%	38.10%	-11.27%	-31.73%	-28.28%	-13.17%	-	-
Horiz. %	52.69%	52.10%	37.72%	42.51%	62.28%	86.83%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 09:50:00

EMA 5

10 Mins

SELL

2024-05-16 09:40:00

ADX

10 Mins

SELL

2024-05-16 09:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 09:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-16 09:40:00

EMA 5

5 Mins

SELL

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

279,170,300

REVENUE

0.235

-0.01

271,834,000

TOPGLOV

1.20

-0.06

254,079,500

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

95,305,600

MYEG

1.04

+0.01

87,140,500

SUPERMX

1.01

-0.07

86,643,000

SINKUNG

0.15

+0.01

83,583,600

More active Stocks

MPI

33.54

+1.02

156,800

F&N

33.24

+0.76

195,000

HEIM

24.80

+0.60

294,200

UTDPLT

26.20

+0.58

262,800

NESTLE

129.50

+0.50

27,800

CARLSBG

20.08

+0.46

339,200

ALLIANZ

22.06

+0.38

31,100

KSENG

6.31

+0.33

495,600

PENTA

4.74

+0.29

3,640,900

TOMEI

2.03

+0.29

3,412,600

More gainer Stocks

AJI

16.18

-0.38

197,800

AIRPORT

10.08

-0.32

22,544,600

HARTA

3.57

-0.25

31,447,600

KOSSAN

2.49

-0.25

19,154,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.31

-0.13

324,600

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.415

-0.10

1,230,700

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