[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	372,993	289,395	131,290	669,777	444,192	277,002	132,337	99.40%
YoY %	28.89%	120.42%	-80.40%	50.79%	60.36%	109.32%	-	-
Horiz. %	281.85%	218.68%	99.21%	506.11%	335.65%	209.32%	100.00%	-
PBT	84,264	63,037	24,944	87,988	76,250	63,292	34,317	81.90%
YoY %	33.67%	152.71%	-71.65%	15.39%	20.47%	84.43%	-	-
Horiz. %	245.55%	183.69%	72.69%	256.40%	222.19%	184.43%	100.00%	-
Tax	-23,203	-15,303	-4,873	-40,911	-26,027	-14,403	-7,415	113.78%
YoY %	-51.62%	-214.04%	88.09%	-57.19%	-80.71%	-94.24%	-	-
Horiz. %	312.92%	206.38%	65.72%	551.73%	351.00%	194.24%	100.00%	-
NP	61,061	47,734	20,071	47,077	50,223	48,889	26,902	72.62%
YoY %	27.92%	137.83%	-57.37%	-6.26%	2.73%	81.73%	-	-
Horiz. %	226.98%	177.44%	74.61%	174.99%	186.69%	181.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,299	35,278	17,821	50,461	49,713	42,905	24,668	47.69%
YoY %	25.57%	97.96%	-64.68%	1.50%	15.87%	73.93%	-	-
Horiz. %	179.58%	143.01%	72.24%	204.56%	201.53%	173.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	24.28%	19.54%	46.50%	34.13%	22.76%	21.61%	-
YoY %	13.43%	24.26%	-57.98%	36.24%	49.96%	5.32%	-	-
Horiz. %	127.44%	112.36%	90.42%	215.18%	157.94%	105.32%	100.00%	-
Total Cost	311,932	241,661	111,219	622,700	393,969	228,113	105,435	105.95%
YoY %	29.08%	117.28%	-82.14%	58.06%	72.71%	116.35%	-	-
Horiz. %	295.85%	229.20%	105.49%	590.60%	373.66%	216.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	747,283	742,057	737,121	721,437	748,197	748,263	749,497	-0.19%
YoY %	0.70%	0.67%	2.17%	-3.58%	-0.01%	-0.16%	-	-
Horiz. %	99.70%	99.01%	98.35%	96.26%	99.83%	99.84%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	10,451	10,451	10,455	31,366	31,392	15,697	15,723	-23.81%
YoY %	0.00%	-0.04%	-66.67%	-0.08%	99.99%	-0.17%	-	-
Horiz. %	66.47%	66.47%	66.49%	199.49%	199.66%	99.83%	100.00%	-
Div Payout %	23.59%	29.63%	58.67%	62.16%	63.15%	36.59%	63.74%	-
YoY %	-20.38%	-49.50%	-5.61%	-1.57%	72.59%	-42.59%	-	-
Horiz. %	37.01%	46.49%	92.05%	97.52%	99.07%	57.41%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	747,283	742,057	737,121	721,437	748,197	748,263	749,497	-0.19%
YoY %	0.70%	0.67%	2.17%	-3.58%	-0.01%	-0.16%	-	-
Horiz. %	99.70%	99.01%	98.35%	96.26%	99.83%	99.84%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	16.37%	16.49%	15.29%	7.03%	11.31%	17.65%	20.33%	-
YoY %	-0.73%	7.85%	117.50%	-37.84%	-35.92%	-13.18%	-	-
Horiz. %	80.52%	81.11%	75.21%	34.58%	55.63%	86.82%	100.00%	-
ROE	5.93%	4.75%	2.42%	6.99%	6.64%	5.73%	3.29%	-
YoY %	24.84%	96.28%	-65.38%	5.27%	15.88%	74.16%	-	-
Horiz. %	180.24%	144.38%	73.56%	212.46%	201.82%	174.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	71.38	55.38	25.11	128.12	84.90	52.94	25.25	99.80%
YoY %	28.89%	120.55%	-80.40%	50.91%	60.37%	109.66%	-	-
Horiz. %	282.69%	219.33%	99.45%	507.41%	336.24%	209.66%	100.00%	-
EPS	8.48	6.75	3.41	9.65	9.50	8.20	4.71	47.94%
YoY %	25.63%	97.95%	-64.66%	1.58%	15.85%	74.10%	-	-
Horiz. %	180.04%	143.31%	72.40%	204.88%	201.70%	174.10%	100.00%	-
DPS	2.00	2.00	2.00	6.00	6.00	3.00	3.00	-23.66%
YoY %	0.00%	0.00%	-66.67%	0.00%	100.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.43	1.42	1.41	1.38	1.43	1.43	1.43	0.00%
YoY %	0.70%	0.71%	2.17%	-3.50%	0.00%	0.00%	-	-
Horiz. %	100.00%	99.30%	98.60%	96.50%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	69.30	53.77	24.39	124.44	82.53	51.46	24.59	99.39%
YoY %	28.88%	120.46%	-80.40%	50.78%	60.38%	109.27%	-	-
Horiz. %	281.82%	218.67%	99.19%	506.06%	335.62%	209.27%	100.00%	-
EPS	8.23	6.55	3.31	9.38	9.24	7.97	4.58	47.75%
YoY %	25.65%	97.89%	-64.71%	1.52%	15.93%	74.02%	-	-
Horiz. %	179.69%	143.01%	72.27%	204.80%	201.75%	174.02%	100.00%	-
DPS	1.94	1.94	1.94	5.83	5.83	2.92	2.92	-23.84%
YoY %	0.00%	0.00%	-66.72%	0.00%	99.66%	0.00%	-	-
Horiz. %	66.44%	66.44%	66.44%	199.66%	199.66%	100.00%	100.00%	-
NAPS	1.3884	1.3787	1.3695	1.3403	1.3901	1.3902	1.3925	-0.19%
YoY %	0.70%	0.67%	2.18%	-3.58%	-0.01%	-0.17%	-	-
Horiz. %	99.71%	99.01%	98.35%	96.25%	99.83%	99.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.11	1.29	1.56	1.80	1.91	2.03	2.09	-
P/RPS	1.56	2.33	6.21	1.40	2.25	3.83	8.28	-67.10%
YoY %	-33.05%	-62.48%	343.57%	-37.78%	-41.25%	-53.74%	-	-
Horiz. %	18.84%	28.14%	75.00%	16.91%	27.17%	46.26%	100.00%	-
P/EPS	13.09	19.11	45.76	18.65	20.10	24.76	44.41	-55.67%
YoY %	-31.50%	-58.24%	145.36%	-7.21%	-18.82%	-44.25%	-	-
Horiz. %	29.48%	43.03%	103.04%	42.00%	45.26%	55.75%	100.00%	-
EY	7.64	5.23	2.19	5.36	4.97	4.04	2.25	125.74%
YoY %	46.08%	138.81%	-59.14%	7.85%	23.02%	79.56%	-	-
Horiz. %	339.56%	232.44%	97.33%	238.22%	220.89%	179.56%	100.00%	-
DY	1.80	1.55	1.28	3.33	3.14	1.48	1.44	16.02%
YoY %	16.13%	21.09%	-61.56%	6.05%	112.16%	2.78%	-	-
Horiz. %	125.00%	107.64%	88.89%	231.25%	218.06%	102.78%	100.00%	-
P/NAPS	0.78	0.91	1.11	1.30	1.34	1.42	1.46	-34.13%
YoY %	-14.29%	-18.02%	-14.62%	-2.99%	-5.63%	-2.74%	-	-
Horiz. %	53.42%	62.33%	76.03%	89.04%	91.78%	97.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/18	23/08/18	28/05/18	28/02/18	28/11/17	23/08/17	30/05/17	-
Price	1.03	1.37	1.47	1.68	1.81	1.98	2.08	-
P/RPS	1.44	2.47	5.85	1.31	2.13	3.74	8.24	-68.70%
YoY %	-41.70%	-57.78%	346.56%	-38.50%	-43.05%	-54.61%	-	-
Horiz. %	17.48%	29.98%	71.00%	15.90%	25.85%	45.39%	100.00%	-
P/EPS	12.15	20.29	43.12	17.40	19.05	24.15	44.19	-57.68%
YoY %	-40.12%	-52.95%	147.82%	-8.66%	-21.12%	-45.35%	-	-
Horiz. %	27.49%	45.92%	97.58%	39.38%	43.11%	54.65%	100.00%	-
EY	8.23	4.93	2.32	5.75	5.25	4.14	2.26	136.51%
YoY %	66.94%	112.50%	-59.65%	9.52%	26.81%	83.19%	-	-
Horiz. %	364.16%	218.14%	102.65%	254.42%	232.30%	183.19%	100.00%	-
DY	1.94	1.46	1.36	3.57	3.31	1.52	1.44	21.95%
YoY %	32.88%	7.35%	-61.90%	7.85%	117.76%	5.56%	-	-
Horiz. %	134.72%	101.39%	94.44%	247.92%	229.86%	105.56%	100.00%	-
P/NAPS	0.72	0.96	1.04	1.22	1.27	1.38	1.45	-37.26%
YoY %	-25.00%	-7.69%	-14.75%	-3.94%	-7.97%	-4.83%	-	-
Horiz. %	49.66%	66.21%	71.72%	84.14%	87.59%	95.17%	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