[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	351,410	231,539	149,402	72,681	331,468	258,796	170,699	61.61%
YoY %	51.77%	54.98%	105.56%	-78.07%	28.08%	51.61%	-	-
Horiz. %	205.87%	135.64%	87.52%	42.58%	194.18%	151.61%	100.00%	-
PBT	80,931	56,960	29,773	14,761	49,083	30,221	17,225	179.73%
YoY %	42.08%	91.31%	101.70%	-69.93%	62.41%	75.45%	-	-
Horiz. %	469.85%	330.68%	172.85%	85.70%	284.95%	175.45%	100.00%	-
Tax	-13,141	-7,868	-4,191	-2,065	-6,779	-1,805	849	-
YoY %	-67.02%	-87.74%	-102.95%	69.54%	-275.57%	-312.60%	-	-
Horiz. %	-1,547.82%	-926.74%	-493.64%	-243.23%	-798.47%	-212.60%	100.00%	-
NP	67,790	49,092	25,582	12,696	42,304	28,416	18,074	140.82%
YoY %	38.09%	91.90%	101.50%	-69.99%	48.87%	57.22%	-	-
Horiz. %	375.07%	271.62%	141.54%	70.24%	234.06%	157.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,328	48,140	25,031	12,152	40,381	27,264	17,168	145.61%
YoY %	37.78%	92.32%	105.98%	-69.91%	48.11%	58.81%	-	-
Horiz. %	386.35%	280.41%	145.80%	70.78%	235.21%	158.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.24%	13.81%	14.08%	13.99%	13.81%	5.97%	-4.93%	-
YoY %	17.60%	-1.92%	0.64%	1.30%	131.32%	221.10%	-	-
Horiz. %	-329.41%	-280.12%	-285.60%	-283.77%	-280.12%	-121.10%	100.00%	-
Total Cost	283,620	182,447	123,820	59,985	289,164	230,380	152,625	50.97%
YoY %	55.45%	47.35%	106.42%	-79.26%	25.52%	50.95%	-	-
Horiz. %	185.83%	119.54%	81.13%	39.30%	189.46%	150.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,599	273,013	261,936	258,095	260,230	236,666	225,752	17.46%
YoY %	5.34%	4.23%	1.49%	-0.82%	9.96%	4.83%	-	-
Horiz. %	127.40%	120.93%	116.03%	114.33%	115.27%	104.83%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	13,132	13,189	6,682	-	7,071	6,761	6,759	55.51%
YoY %	-0.43%	97.38%	0.00%	-	4.59%	0.03%	-	-
Horiz. %	194.29%	195.13%	98.86%	-	104.62%	100.03%	100.00%	-
Div Payout %	19.80%	27.40%	26.70%	-	17.51%	24.80%	39.37%	-
YoY %	-27.74%	2.62%	0.00%	-	-29.40%	-37.01%	-	-
Horiz. %	50.29%	69.60%	67.82%	-	44.48%	62.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	287,599	273,013	261,936	258,095	260,230	236,666	225,752	17.46%
YoY %	5.34%	4.23%	1.49%	-0.82%	9.96%	4.83%	-	-
Horiz. %	127.40%	120.93%	116.03%	114.33%	115.27%	104.83%	100.00%	-
NOSH	131,324	131,890	133,641	134,424	141,429	135,238	135,181	-1.90%
YoY %	-0.43%	-1.31%	-0.58%	-4.95%	4.58%	0.04%	-	-
Horiz. %	97.15%	97.57%	98.86%	99.44%	104.62%	100.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	19.29%	21.20%	17.12%	17.47%	12.76%	10.98%	10.59%	-
YoY %	-9.01%	23.83%	-2.00%	36.91%	16.21%	3.68%	-	-
Horiz. %	182.15%	200.19%	161.66%	164.97%	120.49%	103.68%	100.00%	-
ROE	23.06%	17.63%	9.56%	4.71%	15.52%	11.52%	7.60%	-
YoY %	30.80%	84.41%	102.97%	-69.65%	34.72%	51.58%	-	-
Horiz. %	303.42%	231.97%	125.79%	61.97%	204.21%	151.58%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	267.59	175.55	111.79	54.07	234.37	191.36	126.27	64.76%
YoY %	52.43%	57.04%	106.75%	-76.93%	22.48%	51.55%	-	-
Horiz. %	211.92%	139.03%	88.53%	42.82%	185.61%	151.55%	100.00%	-
EPS	50.51	36.50	18.73	9.04	29.79	20.16	12.70	150.39%
YoY %	38.38%	94.87%	107.19%	-69.65%	47.77%	58.74%	-	-
Horiz. %	397.72%	287.40%	147.48%	71.18%	234.57%	158.74%	100.00%	-
DPS	10.00	10.00	5.00	0.00	5.00	5.00	5.00	58.53%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	2.19	2.07	1.96	1.92	1.84	1.75	1.67	19.74%
YoY %	5.80%	5.61%	2.08%	4.35%	5.14%	4.79%	-	-
Horiz. %	131.14%	123.95%	117.37%	114.97%	110.18%	104.79%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 134,424
RPS	65.29	43.02	27.76	13.50	61.58	48.08	31.71	61.63%
YoY %	51.77%	54.97%	105.63%	-78.08%	28.08%	51.62%	-	-
Horiz. %	205.90%	135.67%	87.54%	42.57%	194.20%	151.62%	100.00%	-
EPS	12.32	8.94	4.65	2.26	7.50	5.07	3.19	145.55%
YoY %	37.81%	92.26%	105.75%	-69.87%	47.93%	58.93%	-	-
Horiz. %	386.21%	280.25%	145.77%	70.85%	235.11%	158.93%	100.00%	-
DPS	2.44	2.45	1.24	0.00	1.31	1.26	1.26	55.17%
YoY %	-0.41%	97.58%	0.00%	0.00%	3.97%	0.00%	-	-
Horiz. %	193.65%	194.44%	98.41%	0.00%	103.97%	100.00%	100.00%	-
NAPS	0.5343	0.5072	0.4866	0.4795	0.4835	0.4397	0.4194	17.46%
YoY %	5.34%	4.23%	1.48%	-0.83%	9.96%	4.84%	-	-
Horiz. %	127.40%	120.93%	116.02%	114.33%	115.28%	104.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.84	1.71	1.26	1.39	1.39	1.55	1.52	-
P/RPS	0.69	0.97	1.13	2.57	0.59	0.81	1.20	-30.78%
YoY %	-28.87%	-14.16%	-56.03%	335.59%	-27.16%	-32.50%	-	-
Horiz. %	57.50%	80.83%	94.17%	214.17%	49.17%	67.50%	100.00%	-
P/EPS	3.64	4.68	6.73	15.38	4.87	7.69	11.97	-54.68%
YoY %	-22.22%	-30.46%	-56.24%	215.81%	-36.67%	-35.76%	-	-
Horiz. %	30.41%	39.10%	56.22%	128.49%	40.69%	64.24%	100.00%	-
EY	27.45	21.35	14.87	6.50	20.54	13.01	8.36	120.43%
YoY %	28.57%	43.58%	128.77%	-68.35%	57.88%	55.62%	-	-
Horiz. %	328.35%	255.38%	177.87%	77.75%	245.69%	155.62%	100.00%	-
DY	5.43	5.85	3.97	0.00	3.60	3.23	3.29	39.53%
YoY %	-7.18%	47.36%	0.00%	0.00%	11.46%	-1.82%	-	-
Horiz. %	165.05%	177.81%	120.67%	0.00%	109.42%	98.18%	100.00%	-
P/NAPS	0.84	0.83	0.64	0.72	0.76	0.89	0.91	-5.18%
YoY %	1.20%	29.69%	-11.11%	-5.26%	-14.61%	-2.20%	-	-
Horiz. %	92.31%	91.21%	70.33%	79.12%	83.52%	97.80%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	18/11/10	23/08/10	27/05/10	25/02/10	11/11/09	21/08/09	-
Price	1.97	1.69	1.59	1.19	1.29	1.45	1.54	-
P/RPS	0.74	0.96	1.42	2.20	0.55	0.76	1.22	-28.27%
YoY %	-22.92%	-32.39%	-35.45%	300.00%	-27.63%	-37.70%	-	-
Horiz. %	60.66%	78.69%	116.39%	180.33%	45.08%	62.30%	100.00%	-
P/EPS	3.90	4.63	8.49	13.16	4.52	7.19	12.13	-52.97%
YoY %	-15.77%	-45.47%	-35.49%	191.15%	-37.13%	-40.73%	-	-
Horiz. %	32.15%	38.17%	69.99%	108.49%	37.26%	59.27%	100.00%	-
EY	25.64	21.60	11.78	7.60	22.13	13.90	8.25	112.52%
YoY %	18.70%	83.36%	55.00%	-65.66%	59.21%	68.48%	-	-
Horiz. %	310.79%	261.82%	142.79%	92.12%	268.24%	168.48%	100.00%	-
DY	5.08	5.92	3.14	0.00	3.88	3.45	3.25	34.57%
YoY %	-14.19%	88.54%	0.00%	0.00%	12.46%	6.15%	-	-
Horiz. %	156.31%	182.15%	96.62%	0.00%	119.38%	106.15%	100.00%	-
P/NAPS	0.90	0.82	0.81	0.62	0.70	0.83	0.92	-1.45%
YoY %	9.76%	1.23%	30.65%	-11.43%	-15.66%	-9.78%	-	-
Horiz. %	97.83%	89.13%	88.04%	67.39%	76.09%	90.22%	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