[CMSB] YoY TTM Result on 31-Mar-2020 [#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	1,070,593	825,783	1,044,026	1,605,275	1,775,052	1,679,414	1,512,092	-5.58%
YoY %	29.65%	-20.90%	-34.96%	-9.56%	5.69%	11.07%	-	-
Horiz. %	70.80%	54.61%	69.05%	106.16%	117.39%	111.07%	100.00%	-
PBT	367,709	237,061	118,507	215,424	380,843	351,202	324,085	2.12%
YoY %	55.11%	100.04%	-44.99%	-43.43%	8.44%	8.37%	-	-
Horiz. %	113.46%	73.15%	36.57%	66.47%	117.51%	108.37%	100.00%	-
Tax	-111,663	-37,288	128,803	-57,694	-74,468	-85,879	-84,598	4.73%
YoY %	-199.46%	-128.95%	323.25%	22.53%	13.29%	-1.51%	-	-
Horiz. %	131.99%	44.08%	-152.25%	68.20%	88.03%	101.51%	100.00%	-
NP	256,046	199,773	247,310	157,730	306,375	265,323	239,487	1.12%
YoY %	28.17%	-19.22%	56.79%	-48.52%	15.47%	10.79%	-	-
Horiz. %	106.91%	83.42%	103.27%	65.86%	127.93%	110.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,599	197,635	255,221	136,806	267,527	231,556	193,992	5.57%
YoY %	35.91%	-22.56%	86.56%	-48.86%	15.53%	19.36%	-	-
Horiz. %	138.46%	101.88%	131.56%	70.52%	137.91%	119.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	15.73%	-108.69%	26.78%	19.55%	24.45%	26.10%	-
YoY %	93.07%	114.47%	-505.86%	36.98%	-20.04%	-6.32%	-	-
Horiz. %	116.36%	60.27%	-416.44%	102.61%	74.90%	93.68%	100.00%	-
Total Cost	814,547	626,010	796,716	1,447,545	1,468,677	1,414,091	1,272,605	-7.16%
YoY %	30.12%	-21.43%	-44.96%	-1.44%	3.86%	11.12%	-	-
Horiz. %	64.01%	49.19%	62.61%	113.75%	115.41%	111.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,233,269	3,082,884	2,871,431	2,670,836	2,595,459	2,385,114	2,148,751	7.04%
YoY %	4.88%	7.36%	7.51%	2.90%	8.82%	11.00%	-	-
Horiz. %	150.47%	143.47%	133.63%	124.30%	120.79%	111.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	64,456	21,476	21,326	32,178	79,175	85,950	67,685	-0.81%
YoY %	200.13%	0.70%	-33.72%	-59.36%	-7.88%	26.99%	-	-
Horiz. %	95.23%	31.73%	31.51%	47.54%	116.98%	126.99%	100.00%	-
Div Payout %	24.00%	10.87%	8.36%	23.52%	29.60%	37.12%	34.89%	-
YoY %	120.79%	30.02%	-64.46%	-20.54%	-20.26%	6.39%	-	-
Horiz. %	68.79%	31.16%	23.96%	67.41%	84.84%	106.39%	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	3,233,269	3,082,884	2,871,431	2,670,836	2,595,459	2,385,114	2,148,751	7.04%
YoY %	4.88%	7.36%	7.51%	2.90%	8.82%	11.00%	-	-
Horiz. %	150.47%	143.47%	133.63%	124.30%	120.79%	111.00%	100.00%	-
NOSH	1,074,376	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%	-

	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	23.92%	24.19%	23.69%	9.83%	17.26%	15.80%	15.84%	-
YoY %	-1.12%	2.11%	141.00%	-43.05%	9.24%	-0.25%	-	-
Horiz. %	151.01%	152.71%	149.56%	62.06%	108.96%	99.75%	100.00%	-
ROE	8.31%	6.41%	8.89%	5.12%	10.31%	9.71%	9.03%	-
YoY %	29.64%	-27.90%	73.63%	-50.34%	6.18%	7.53%	-	-
Horiz. %	92.03%	70.99%	98.45%	56.70%	114.17%	107.53%	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	99.67	76.88	98.17	149.66	165.51	156.32	140.74	-5.58%
YoY %	29.64%	-21.69%	-34.40%	-9.58%	5.88%	11.07%	-	-
Horiz. %	70.82%	54.63%	69.75%	106.34%	117.60%	111.07%	100.00%	-
EPS	25.01	18.40	24.00	12.75	24.94	21.55	18.06	5.57%
YoY %	35.92%	-23.33%	88.24%	-48.88%	15.73%	19.32%	-	-
Horiz. %	138.48%	101.88%	132.89%	70.60%	138.10%	119.32%	100.00%	-
DPS	6.00	2.00	2.00	3.00	7.40	8.00	6.30	-0.80%
YoY %	200.00%	0.00%	-33.33%	-59.46%	-7.50%	26.98%	-	-
Horiz. %	95.24%	31.75%	31.75%	47.62%	117.46%	126.98%	100.00%	-
NAPS	3.01	2.87	2.70	2.49	2.42	2.22	2.00	7.04%
YoY %	4.88%	6.30%	8.43%	2.89%	9.01%	11.00%	-	-
Horiz. %	150.50%	143.50%	135.00%	124.50%	121.00%	111.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,074,375
RPS	99.61	76.83	97.13	149.35	165.15	156.25	140.68	-5.58%
YoY %	29.65%	-20.90%	-34.96%	-9.57%	5.70%	11.07%	-	-
Horiz. %	70.81%	54.61%	69.04%	106.16%	117.39%	111.07%	100.00%	-
EPS	24.99	18.39	23.75	12.73	24.89	21.54	18.05	5.56%
YoY %	35.89%	-22.57%	86.57%	-48.85%	15.55%	19.34%	-	-
Horiz. %	138.45%	101.88%	131.58%	70.53%	137.89%	119.34%	100.00%	-
DPS	6.00	2.00	1.98	2.99	7.37	8.00	6.30	-0.80%
YoY %	200.00%	1.01%	-33.78%	-59.43%	-7.87%	26.98%	-	-
Horiz. %	95.24%	31.75%	31.43%	47.46%	116.98%	126.98%	100.00%	-
NAPS	3.0082	2.8683	2.6715	2.4849	2.4148	2.2191	1.9992	7.04%
YoY %	4.88%	7.37%	7.51%	2.90%	8.82%	11.00%	-	-
Horiz. %	150.47%	143.47%	133.63%	124.29%	120.79%	111.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
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	1.14	1.09	2.18	1.21	3.34	3.95	4.21	-
P/RPS	1.14	1.42	2.22	0.81	2.02	2.53	2.99	-14.83%
YoY %	-19.72%	-36.04%	174.07%	-59.90%	-20.16%	-15.38%	-	-
Horiz. %	38.13%	47.49%	74.25%	27.09%	67.56%	84.62%	100.00%	-
P/EPS	4.56	5.92	9.08	9.49	13.39	18.33	23.32	-23.80%
YoY %	-22.97%	-34.80%	-4.32%	-29.13%	-26.95%	-21.40%	-	-
Horiz. %	19.55%	25.39%	38.94%	40.69%	57.42%	78.60%	100.00%	-
EY	21.93	16.88	11.01	10.54	7.47	5.46	4.29	31.23%
YoY %	29.92%	53.32%	4.46%	41.10%	36.81%	27.27%	-	-
Horiz. %	511.19%	393.47%	256.64%	245.69%	174.13%	127.27%	100.00%	-
DY	5.26	1.83	0.92	2.48	2.22	2.03	1.50	23.24%
YoY %	187.43%	98.91%	-62.90%	11.71%	9.36%	35.33%	-	-
Horiz. %	350.67%	122.00%	61.33%	165.33%	148.00%	135.33%	100.00%	-
P/NAPS	0.38	0.38	0.81	0.49	1.38	1.78	2.11	-24.84%
YoY %	0.00%	-53.09%	65.31%	-64.49%	-22.47%	-15.64%	-	-
Horiz. %	18.01%	18.01%	38.39%	23.22%	65.40%	84.36%	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	22/05/23	18/05/22	25/05/21	30/06/20	15/05/19	15/05/18	15/05/17	-
Price	1.14	1.09	1.57	1.56	3.30	3.42	4.50	-
P/RPS	1.14	1.42	1.60	1.04	1.99	2.19	3.20	-15.79%
YoY %	-19.72%	-11.25%	53.85%	-47.74%	-9.13%	-31.56%	-	-
Horiz. %	35.62%	44.38%	50.00%	32.50%	62.19%	68.44%	100.00%	-
P/EPS	4.56	5.92	6.54	12.23	13.23	15.87	24.92	-24.64%
YoY %	-22.97%	-9.48%	-46.52%	-7.56%	-16.64%	-36.32%	-	-
Horiz. %	18.30%	23.76%	26.24%	49.08%	53.09%	63.68%	100.00%	-
EY	21.93	16.88	15.29	8.18	7.56	6.30	4.01	32.71%
YoY %	29.92%	10.40%	86.92%	8.20%	20.00%	57.11%	-	-
Horiz. %	546.88%	420.95%	381.30%	203.99%	188.53%	157.11%	100.00%	-
DY	5.26	1.83	1.27	1.92	2.24	2.34	1.40	24.67%
YoY %	187.43%	44.09%	-33.85%	-14.29%	-4.27%	67.14%	-	-
Horiz. %	375.71%	130.71%	90.71%	137.14%	160.00%	167.14%	100.00%	-
P/NAPS	0.38	0.38	0.58	0.63	1.36	1.54	2.25	-25.64%
YoY %	0.00%	-34.48%	-7.94%	-53.68%	-11.69%	-31.56%	-	-
Horiz. %	16.89%	16.89%	25.78%	28.00%	60.44%	68.44%	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