[CBIP] YoY TTM Result on 31-Mar-2023 [#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	867,353	642,043	591,483	472,386	435,729	668,730	589,280	6.65%
YoY %	35.09%	8.55%	25.21%	8.41%	-34.84%	13.48%	-	-
Horiz. %	147.19%	108.95%	100.37%	80.16%	73.94%	113.48%	100.00%	-
PBT	-5,217	106,269	79,289	44,702	82,122	78,762	165,811	-
YoY %	-104.91%	34.03%	77.37%	-45.57%	4.27%	-52.50%	-	-
Horiz. %	-3.15%	64.09%	47.82%	26.96%	49.53%	47.50%	100.00%	-
Tax	-14,663	-10,254	-25,140	-8,818	-28,105	-38,607	-30,543	-11.50%
YoY %	-43.00%	59.21%	-185.10%	68.62%	27.20%	-26.40%	-	-
Horiz. %	48.01%	33.57%	82.31%	28.87%	92.02%	126.40%	100.00%	-
NP	-19,880	96,015	54,149	35,884	54,017	40,155	135,268	-
YoY %	-120.71%	77.32%	50.90%	-33.57%	34.52%	-70.31%	-	-
Horiz. %	-14.70%	70.98%	40.03%	26.53%	39.93%	29.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,064	87,145	62,939	36,809	39,516	43,711	113,340	-
YoY %	-113.84%	38.46%	70.99%	-6.85%	-9.60%	-61.43%	-	-
Horiz. %	-10.64%	76.89%	55.53%	32.48%	34.87%	38.57%	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%	-
YoY %	-	-69.57%	60.72%	-42.34%	-30.19%	166.12%	-	-
Horiz. %	-	52.39%	172.15%	107.11%	185.78%	266.12%	100.00%	-
Total Cost	887,233	546,028	537,334	436,502	381,712	628,575	454,012	11.80%
YoY %	62.49%	1.62%	23.10%	14.35%	-39.27%	38.45%	-	-
Horiz. %	195.42%	120.27%	118.35%	96.14%	84.08%	138.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,846	811,202	752,986	724,710	735,504	737,121	749,497	0.74%
YoY %	-3.37%	7.73%	3.90%	-1.47%	-0.22%	-1.65%	-	-
Horiz. %	104.58%	108.23%	100.47%	96.69%	98.13%	98.35%	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	9,559	19,383	19,645	10,100	10,234	26,152	31,449	-17.99%
YoY %	-50.68%	-1.33%	94.50%	-1.31%	-60.87%	-16.84%	-	-
Horiz. %	30.40%	61.63%	62.47%	32.12%	32.54%	83.16%	100.00%	-
Div Payout %	0.00%	22.24%	31.21%	27.44%	25.90%	59.83%	27.75%	-
YoY %	0.00%	-28.74%	13.74%	5.95%	-56.71%	115.60%	-	-
Horiz. %	0.00%	80.14%	112.47%	98.88%	93.33%	215.60%	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	783,846	811,202	752,986	724,710	735,504	737,121	749,497	0.74%
YoY %	-3.37%	7.73%	3.90%	-1.47%	-0.22%	-1.65%	-	-
Horiz. %	104.58%	108.23%	100.47%	96.69%	98.13%	98.35%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	538,248	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	-2.29%	14.95%	9.15%	7.60%	12.40%	6.00%	22.95%	-
YoY %	-115.32%	63.39%	20.39%	-38.71%	106.67%	-73.86%	-	-
Horiz. %	-9.98%	65.14%	39.87%	33.12%	54.03%	26.14%	100.00%	-
ROE	-1.54%	10.74%	8.36%	5.08%	5.37%	5.93%	15.12%	-
YoY %	-114.34%	28.47%	64.57%	-5.40%	-9.44%	-60.78%	-	-
Horiz. %	-10.19%	71.03%	55.29%	33.60%	35.52%	39.22%	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	181.47	134.55	121.75	95.17	85.31	127.92	112.43	8.30%
YoY %	34.87%	10.51%	27.93%	11.56%	-33.31%	13.78%	-	-
Horiz. %	161.41%	119.67%	108.29%	84.65%	75.88%	113.78%	100.00%	-
EPS	-2.52	18.26	12.96	7.42	7.74	8.36	21.62	-
YoY %	-113.80%	40.90%	74.66%	-4.13%	-7.42%	-61.33%	-	-
Horiz. %	-11.66%	84.46%	59.94%	34.32%	35.80%	38.67%	100.00%	-
DPS	2.00	4.00	4.00	2.03	2.00	5.00	6.00	-16.72%
YoY %	-50.00%	0.00%	97.04%	1.50%	-60.00%	-16.67%	-	-
Horiz. %	33.33%	66.67%	66.67%	33.83%	33.33%	83.33%	100.00%	-
NAPS	1.64	1.70	1.55	1.46	1.44	1.41	1.43	2.30%
YoY %	-3.53%	9.68%	6.16%	1.39%	2.13%	-1.40%	-	-
Horiz. %	114.69%	118.88%	108.39%	102.10%	100.70%	98.60%	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 - 538,248
RPS	161.14	119.28	109.89	87.76	80.95	124.24	109.48	6.65%
YoY %	35.09%	8.54%	25.22%	8.41%	-34.84%	13.48%	-	-
Horiz. %	147.19%	108.95%	100.37%	80.16%	73.94%	113.48%	100.00%	-
EPS	-2.24	16.19	11.69	6.84	7.34	8.12	21.06	-
YoY %	-113.84%	38.49%	70.91%	-6.81%	-9.61%	-61.44%	-	-
Horiz. %	-10.64%	76.88%	55.51%	32.48%	34.85%	38.56%	100.00%	-
DPS	1.78	3.60	3.65	1.88	1.90	4.86	5.84	-17.95%
YoY %	-50.56%	-1.37%	94.15%	-1.05%	-60.91%	-16.78%	-	-
Horiz. %	30.48%	61.64%	62.50%	32.19%	32.53%	83.22%	100.00%	-
NAPS	1.4563	1.5071	1.399	1.3464	1.3665	1.3695	1.3925	0.74%
YoY %	-3.37%	7.73%	3.91%	-1.47%	-0.22%	-1.65%	-	-
Horiz. %	104.58%	108.23%	100.47%	96.69%	98.13%	98.35%	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	1.06	1.52	1.25	0.825	1.05	1.56	2.09	-
P/RPS	0.58	1.13	1.03	0.87	1.23	1.22	1.86	-17.64%
YoY %	-48.67%	9.71%	18.39%	-29.27%	0.82%	-34.41%	-	-
Horiz. %	31.18%	60.75%	55.38%	46.77%	66.13%	65.59%	100.00%	-
P/EPS	-42.00	8.32	9.65	11.13	13.57	18.66	9.66	-
YoY %	-604.81%	-13.78%	-13.30%	-17.98%	-27.28%	93.17%	-	-
Horiz. %	-434.78%	86.13%	99.90%	115.22%	140.48%	193.17%	100.00%	-
EY	-2.38	12.01	10.36	8.99	7.37	5.36	10.35	-
YoY %	-119.82%	15.93%	15.24%	21.98%	37.50%	-48.21%	-	-
Horiz. %	-23.00%	116.04%	100.10%	86.86%	71.21%	51.79%	100.00%	-
DY	1.89	2.63	3.20	2.47	1.91	3.21	2.87	-6.72%
YoY %	-28.14%	-17.81%	29.55%	29.32%	-40.50%	11.85%	-	-
Horiz. %	65.85%	91.64%	111.50%	86.06%	66.55%	111.85%	100.00%	-
P/NAPS	0.65	0.89	0.81	0.57	0.73	1.11	1.46	-12.61%
YoY %	-26.97%	9.88%	42.11%	-21.92%	-34.23%	-23.97%	-	-
Horiz. %	44.52%	60.96%	55.48%	39.04%	50.00%	76.03%	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	30/05/23	30/05/22	10/06/21	30/06/20	31/05/19	28/05/18	30/05/17	-
Price	0.93	1.49	1.35	0.92	1.02	1.47	2.08	-
P/RPS	0.51	1.11	1.11	0.97	1.20	1.15	1.85	-19.31%
YoY %	-54.05%	0.00%	14.43%	-19.17%	4.35%	-37.84%	-	-
Horiz. %	27.57%	60.00%	60.00%	52.43%	64.86%	62.16%	100.00%	-
P/EPS	-36.85	8.16	10.42	12.41	13.18	17.58	9.62	-
YoY %	-551.59%	-21.69%	-16.04%	-5.84%	-25.03%	82.74%	-	-
Horiz. %	-383.06%	84.82%	108.32%	129.00%	137.01%	182.74%	100.00%	-
EY	-2.71	12.26	9.60	8.06	7.58	5.69	10.40	-
YoY %	-122.10%	27.71%	19.11%	6.33%	33.22%	-45.29%	-	-
Horiz. %	-26.06%	117.88%	92.31%	77.50%	72.88%	54.71%	100.00%	-
DY	2.15	2.68	2.96	2.21	1.96	3.40	2.88	-4.75%
YoY %	-19.78%	-9.46%	33.94%	12.76%	-42.35%	18.06%	-	-
Horiz. %	74.65%	93.06%	102.78%	76.74%	68.06%	118.06%	100.00%	-
P/NAPS	0.57	0.88	0.87	0.63	0.71	1.04	1.45	-14.40%
YoY %	-35.23%	1.15%	38.10%	-11.27%	-31.73%	-28.28%	-	-
Horiz. %	39.31%	60.69%	60.00%	43.45%	48.97%	71.72%	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 - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 16:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-29 16:30:00

EMA 5

30 Mins

BUY

2024-04-29 16:30:00

MACD/RSI

10 Mins

BUY

2024-04-29 16:30:00

TURTLE SYSTEM 20

10 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

485

MYEG

MY E.G. SERVICES BHD

365

YTL

YTL CORPORATION BHD

331

PTRANS

PERAK TRANSIT BERHAD

320

MPI

MALAYSIAN PACIFIC INDUSTRIES

310

HLIND

HONG LEONG INDUSTRIES BHD

293

CAPITALA

CAPITAL A BERHAD

253

TOPGLOV

TOP GLOVE CORPORATION BHD

208

GENM

GENTING MALAYSIA BERHAD

197

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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