[CMSB] QoQ TTM Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	1,374,178	1,412,938	1,605,275	1,740,998	1,780,957	1,778,948	1,775,052	-15.64%
YoY %	-2.74%	-11.98%	-7.80%	-2.24%	0.11%	0.22%	-	-
Horiz. %	77.42%	79.60%	90.44%	98.08%	100.33%	100.22%	100.00%	-
PBT	151,731	172,794	215,424	251,053	316,968	327,484	380,843	-45.76%
YoY %	-12.19%	-19.79%	-14.19%	-20.80%	-3.21%	-14.01%	-	-
Horiz. %	39.84%	45.37%	56.57%	65.92%	83.23%	85.99%	100.00%	-
Tax	-42,245	-44,809	-57,694	-61,982	-71,720	-72,732	-74,468	-31.40%
YoY %	5.72%	22.33%	6.92%	13.58%	1.39%	2.33%	-	-
Horiz. %	56.73%	60.17%	77.47%	83.23%	96.31%	97.67%	100.00%	-
NP	109,486	127,985	157,730	189,071	245,248	254,752	306,375	-49.54%
YoY %	-14.45%	-18.86%	-16.58%	-22.91%	-3.73%	-16.85%	-	-
Horiz. %	35.74%	41.77%	51.48%	61.71%	80.05%	83.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,060	112,181	136,806	160,286	212,050	217,233	267,527	-52.95%
YoY %	-23.28%	-18.00%	-14.65%	-24.41%	-2.39%	-18.80%	-	-
Horiz. %	32.17%	41.93%	51.14%	59.91%	79.26%	81.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.84%	25.93%	26.78%	24.69%	22.63%	22.21%	19.55%	-
YoY %	7.37%	-3.17%	8.46%	9.10%	1.89%	13.61%	-	-
Horiz. %	142.40%	132.63%	136.98%	126.29%	115.75%	113.61%	100.00%	-
Total Cost	1,264,692	1,284,953	1,447,545	1,551,927	1,535,709	1,524,196	1,468,677	-9.46%
YoY %	-1.58%	-11.23%	-6.73%	1.06%	0.76%	3.78%	-	-
Horiz. %	86.11%	87.49%	98.56%	105.67%	104.56%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,692,288	2,681,562	2,670,836	2,638,657	2,638,657	2,563,573	2,595,459	2.46%
YoY %	0.40%	0.40%	1.22%	0.00%	2.93%	-1.23%	-	-
Horiz. %	103.73%	103.32%	102.90%	101.66%	101.66%	98.77%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	32,178	32,178	32,178	32,178	79,175	79,175	79,175	-45.04%
YoY %	0.00%	0.00%	0.00%	-59.36%	0.00%	0.00%	-	-
Horiz. %	40.64%	40.64%	40.64%	40.64%	100.00%	100.00%	100.00%	-
Div Payout %	37.39%	28.68%	23.52%	20.08%	37.34%	36.45%	29.60%	-
YoY %	30.37%	21.94%	17.13%	-46.22%	2.44%	23.14%	-	-
Horiz. %	126.32%	96.89%	79.46%	67.84%	126.15%	123.14%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	2,692,288	2,681,562	2,670,836	2,638,657	2,638,657	2,563,573	2,595,459	2.46%
YoY %	0.40%	0.40%	1.22%	0.00%	2.93%	-1.23%	-	-
Horiz. %	103.73%	103.32%	102.90%	101.66%	101.66%	98.77%	100.00%	-
NOSH	1,074,375	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	7.97%	9.06%	9.83%	10.86%	13.77%	14.32%	17.26%	-
YoY %	-12.03%	-7.83%	-9.48%	-21.13%	-3.84%	-17.03%	-	-
Horiz. %	46.18%	52.49%	56.95%	62.92%	79.78%	82.97%	100.00%	-
ROE	3.20%	4.18%	5.12%	6.07%	8.04%	8.47%	10.31%	-
YoY %	-23.44%	-18.36%	-15.65%	-24.50%	-5.08%	-17.85%	-	-
Horiz. %	31.04%	40.54%	49.66%	58.87%	77.98%	82.15%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	128.11	131.73	149.66	162.31	166.04	165.85	165.51	-15.65%
YoY %	-2.75%	-11.98%	-7.79%	-2.25%	0.11%	0.21%	-	-
Horiz. %	77.40%	79.59%	90.42%	98.07%	100.32%	100.21%	100.00%	-
EPS	8.02	10.46	12.75	14.94	19.77	20.25	24.94	-52.96%
YoY %	-23.33%	-17.96%	-14.66%	-24.43%	-2.37%	-18.81%	-	-
Horiz. %	32.16%	41.94%	51.12%	59.90%	79.27%	81.19%	100.00%	-
DPS	3.00	3.00	3.00	3.00	7.40	7.40	7.40	-45.13%
YoY %	0.00%	0.00%	0.00%	-59.46%	0.00%	0.00%	-	-
Horiz. %	40.54%	40.54%	40.54%	40.54%	100.00%	100.00%	100.00%	-
NAPS	2.51	2.50	2.49	2.46	2.46	2.39	2.42	2.45%
YoY %	0.40%	0.40%	1.22%	0.00%	2.93%	-1.24%	-	-
Horiz. %	103.72%	103.31%	102.89%	101.65%	101.65%	98.76%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,074,375
RPS	127.85	131.46	149.35	161.98	165.70	165.51	165.15	-15.65%
YoY %	-2.75%	-11.98%	-7.80%	-2.25%	0.11%	0.22%	-	-
Horiz. %	77.41%	79.60%	90.43%	98.08%	100.33%	100.22%	100.00%	-
EPS	8.01	10.44	12.73	14.91	19.73	20.21	24.89	-52.94%
YoY %	-23.28%	-17.99%	-14.62%	-24.43%	-2.38%	-18.80%	-	-
Horiz. %	32.18%	41.94%	51.15%	59.90%	79.27%	81.20%	100.00%	-
DPS	2.99	2.99	2.99	2.99	7.37	7.37	7.37	-45.10%
YoY %	0.00%	0.00%	0.00%	-59.43%	0.00%	0.00%	-	-
Horiz. %	40.57%	40.57%	40.57%	40.57%	100.00%	100.00%	100.00%	-
NAPS	2.5049	2.4949	2.4849	2.455	2.455	2.3851	2.4148	2.46%
YoY %	0.40%	0.40%	1.22%	0.00%	2.93%	-1.23%	-	-
Horiz. %	103.73%	103.32%	102.90%	101.66%	101.66%	98.77%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	1.23	1.56	1.21	2.27	2.70	3.02	3.34	-
P/RPS	0.96	1.18	0.81	1.40	1.63	1.82	2.02	-39.01%
YoY %	-18.64%	45.68%	-42.14%	-14.11%	-10.44%	-9.90%	-	-
Horiz. %	47.52%	58.42%	40.10%	69.31%	80.69%	90.10%	100.00%	-
P/EPS	15.33	14.92	9.49	15.19	13.66	14.91	13.39	9.41%
YoY %	2.75%	57.22%	-37.52%	11.20%	-8.38%	11.35%	-	-
Horiz. %	114.49%	111.43%	70.87%	113.44%	102.02%	111.35%	100.00%	-
EY	6.52	6.70	10.54	6.58	7.32	6.71	7.47	-8.64%
YoY %	-2.69%	-36.43%	60.18%	-10.11%	9.09%	-10.17%	-	-
Horiz. %	87.28%	89.69%	141.10%	88.09%	97.99%	89.83%	100.00%	-
DY	2.44	1.92	2.48	1.32	2.74	2.45	2.22	6.48%
YoY %	27.08%	-22.58%	87.88%	-51.82%	11.84%	10.36%	-	-
Horiz. %	109.91%	86.49%	111.71%	59.46%	123.42%	110.36%	100.00%	-
P/NAPS	0.49	0.62	0.49	0.92	1.10	1.26	1.38	-49.76%
YoY %	-20.97%	26.53%	-46.74%	-16.36%	-12.70%	-8.70%	-	-
Horiz. %	35.51%	44.93%	35.51%	66.67%	79.71%	91.30%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	26/08/20	30/06/20	26/02/20	26/11/19	27/08/19	15/05/19	-
Price	1.43	1.50	1.56	2.05	2.35	2.38	3.30	-
P/RPS	1.12	1.14	1.04	1.26	1.42	1.44	1.99	-31.76%
YoY %	-1.75%	9.62%	-17.46%	-11.27%	-1.39%	-27.64%	-	-
Horiz. %	56.28%	57.29%	52.26%	63.32%	71.36%	72.36%	100.00%	-
P/EPS	17.82	14.34	12.23	13.72	11.89	11.75	13.23	21.89%
YoY %	24.27%	17.25%	-10.86%	15.39%	1.19%	-11.19%	-	-
Horiz. %	134.69%	108.39%	92.44%	103.70%	89.87%	88.81%	100.00%	-
EY	5.61	6.97	8.18	7.29	8.41	8.51	7.56	-17.99%
YoY %	-19.51%	-14.79%	12.21%	-13.32%	-1.18%	12.57%	-	-
Horiz. %	74.21%	92.20%	108.20%	96.43%	111.24%	112.57%	100.00%	-
DY	2.10	2.00	1.92	1.46	3.15	3.11	2.24	-4.20%
YoY %	5.00%	4.17%	31.51%	-53.65%	1.29%	38.84%	-	-
Horiz. %	93.75%	89.29%	85.71%	65.18%	140.62%	138.84%	100.00%	-
P/NAPS	0.57	0.60	0.63	0.83	0.96	1.00	1.36	-43.90%
YoY %	-5.00%	-4.76%	-24.10%	-13.54%	-4.00%	-26.47%	-	-
Horiz. %	41.91%	44.12%	46.32%	61.03%	70.59%	73.53%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos