[CBIP] QoQ TTM Result on 30-Jun-2002 [#2]

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
TTM Result
Revenue	121,960	113,767	104,095	108,616	110,917	108,867	101,786	12.82%
YoY %	7.20%	9.29%	-4.16%	-2.07%	1.88%	6.96%	-	-
Horiz. %	119.82%	111.77%	102.27%	106.71%	108.97%	106.96%	100.00%	-
PBT	15,342	14,499	10,935	11,077	11,408	11,019	11,063	24.38%
YoY %	5.81%	32.59%	-1.28%	-2.90%	3.53%	-0.40%	-	-
Horiz. %	138.68%	131.06%	98.84%	100.13%	103.12%	99.60%	100.00%	-
Tax	-5,873	-5,329	-3,246	-3,112	-3,363	-3,287	-3,568	39.45%
YoY %	-10.21%	-64.17%	-4.31%	7.46%	-2.31%	7.88%	-	-
Horiz. %	164.60%	149.36%	90.98%	87.22%	94.25%	92.12%	100.00%	-
NP	9,469	9,170	7,689	7,965	8,045	7,732	7,495	16.88%
YoY %	3.26%	19.26%	-3.47%	-0.99%	4.05%	3.16%	-	-
Horiz. %	126.34%	122.35%	102.59%	106.27%	107.34%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,469	9,170	7,689	7,965	8,045	7,732	7,495	16.88%
YoY %	3.26%	19.26%	-3.47%	-0.99%	4.05%	3.16%	-	-
Horiz. %	126.34%	122.35%	102.59%	106.27%	107.34%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.28%	36.75%	29.68%	28.09%	29.48%	29.83%	32.25%	-
YoY %	4.16%	23.82%	5.66%	-4.72%	-1.17%	-7.50%	-	-
Horiz. %	118.70%	113.95%	92.03%	87.10%	91.41%	92.50%	100.00%	-
Total Cost	112,491	104,597	96,406	100,651	102,872	101,135	94,291	12.49%
YoY %	7.55%	8.50%	-4.22%	-2.16%	1.72%	7.26%	-	-
Horiz. %	119.30%	110.93%	102.24%	106.75%	109.10%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,396	42,371	55,494	28,266	28,172	28,000	27,988	65.21%
YoY %	40.18%	-23.65%	96.33%	0.33%	0.61%	0.04%	-	-
Horiz. %	212.22%	151.39%	198.28%	100.99%	100.66%	100.04%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Dividend
Div	2,596	2,596	3,436	840	840	840	1,963	20.50%
YoY %	0.00%	-24.45%	309.05%	0.00%	0.00%	-57.21%	-	-
Horiz. %	132.25%	132.25%	175.04%	42.79%	42.79%	42.79%	100.00%	-
Div Payout %	27.42%	28.32%	44.70%	10.55%	10.44%	10.86%	26.20%	-
YoY %	-3.18%	-36.64%	323.70%	1.05%	-3.87%	-58.55%	-	-
Horiz. %	104.66%	108.09%	170.61%	40.27%	39.85%	41.45%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Equity
Net Worth	59,396	42,371	55,494	28,266	28,172	28,000	27,988	65.21%
YoY %	40.18%	-23.65%	96.33%	0.33%	0.61%	0.04%	-	-
Horiz. %	212.22%	151.39%	198.28%	100.99%	100.66%	100.04%	100.00%	-
NOSH	42,426	42,371	42,362	28,266	28,172	28,000	27,988	31.99%
YoY %	0.13%	0.02%	49.87%	0.33%	0.61%	0.04%	-	-
Horiz. %	151.59%	151.39%	151.36%	100.99%	100.66%	100.04%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Ratio Analysis
NP Margin	7.76%	8.06%	7.39%	7.33%	7.25%	7.10%	7.36%	-
YoY %	-3.72%	9.07%	0.82%	1.10%	2.11%	-3.53%	-	-
Horiz. %	105.43%	109.51%	100.41%	99.59%	98.51%	96.47%	100.00%	-
ROE	15.94%	21.64%	13.86%	28.18%	28.56%	27.61%	26.78%	-
YoY %	-26.34%	56.13%	-50.82%	-1.33%	3.44%	3.10%	-	-
Horiz. %	59.52%	80.81%	51.76%	105.23%	106.65%	103.10%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Per Share
RPS	287.46	268.50	245.72	384.25	393.71	388.81	363.67	-14.52%
YoY %	7.06%	9.27%	-36.05%	-2.40%	1.26%	6.91%	-	-
Horiz. %	79.04%	73.83%	67.57%	105.66%	108.26%	106.91%	100.00%	-
EPS	22.32	21.64	18.15	28.18	28.56	27.61	26.78	-11.44%
YoY %	3.14%	19.23%	-35.59%	-1.33%	3.44%	3.10%	-	-
Horiz. %	83.35%	80.81%	67.77%	105.23%	106.65%	103.10%	100.00%	-
DPS	6.12	6.13	8.11	3.00	3.00	3.00	7.00	-8.57%
YoY %	-0.16%	-24.41%	170.33%	0.00%	0.00%	-57.14%	-	-
Horiz. %	87.43%	87.57%	115.86%	42.86%	42.86%	42.86%	100.00%	-
NAPS	1.40	1.00	1.31	1.00	1.00	1.00	1.00	25.17%
YoY %	40.00%	-23.66%	31.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	100.00%	131.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 28,266
RPS	22.66	21.14	19.34	20.18	20.61	20.23	18.91	12.83%
YoY %	7.19%	9.31%	-4.16%	-2.09%	1.88%	6.98%	-	-
Horiz. %	119.83%	111.79%	102.27%	106.72%	108.99%	106.98%	100.00%	-
EPS	1.76	1.70	1.43	1.48	1.49	1.44	1.39	17.05%
YoY %	3.53%	18.88%	-3.38%	-0.67%	3.47%	3.60%	-	-
Horiz. %	126.62%	122.30%	102.88%	106.47%	107.19%	103.60%	100.00%	-
DPS	0.48	0.48	0.64	0.16	0.16	0.16	0.36	21.16%
YoY %	0.00%	-25.00%	300.00%	0.00%	0.00%	-55.56%	-	-
Horiz. %	133.33%	133.33%	177.78%	44.44%	44.44%	44.44%	100.00%	-
NAPS	0.1104	0.0787	0.1031	0.0525	0.0523	0.052	0.052	65.26%
YoY %	40.28%	-23.67%	96.38%	0.38%	0.58%	0.00%	-	-
Horiz. %	212.31%	151.35%	198.27%	100.96%	100.58%	100.00%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	27/09/01	-
Price	0.45	0.50	0.44	0.45	0.78	0.59	0.45	-
P/RPS	0.16	0.19	0.18	0.12	0.20	0.15	0.12	21.16%
YoY %	-15.79%	5.56%	50.00%	-40.00%	33.33%	25.00%	-	-
Horiz. %	133.33%	158.33%	150.00%	100.00%	166.67%	125.00%	100.00%	-
P/EPS	2.02	2.31	2.42	1.60	2.73	2.14	1.68	13.08%
YoY %	-12.55%	-4.55%	51.25%	-41.39%	27.57%	27.38%	-	-
Horiz. %	120.24%	137.50%	144.05%	95.24%	162.50%	127.38%	100.00%	-
EY	49.60	43.28	41.25	62.62	36.61	46.80	59.51	-11.44%
YoY %	14.60%	4.92%	-34.13%	71.05%	-21.77%	-21.36%	-	-
Horiz. %	83.35%	72.73%	69.32%	105.23%	61.52%	78.64%	100.00%	-
DY	13.60	12.26	18.44	6.67	3.85	5.08	15.56	-8.59%
YoY %	10.93%	-33.51%	176.46%	73.25%	-24.21%	-67.35%	-	-
Horiz. %	87.40%	78.79%	118.51%	42.87%	24.74%	32.65%	100.00%	-
P/NAPS	0.32	0.50	0.34	0.45	0.78	0.59	0.45	-20.34%
YoY %	-36.00%	47.06%	-24.44%	-42.31%	32.20%	31.11%	-	-
Horiz. %	71.11%	111.11%	75.56%	100.00%	173.33%	131.11%	100.00%	-

	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	28/05/03	27/02/03	16/01/03	27/08/02	23/05/02	26/02/02	26/10/01	-
Price	0.46	0.45	0.51	0.46	0.71	0.70	0.48	-
P/RPS	0.16	0.17	0.21	0.12	0.18	0.18	0.13	14.86%
YoY %	-5.88%	-19.05%	75.00%	-33.33%	0.00%	38.46%	-	-
Horiz. %	123.08%	130.77%	161.54%	92.31%	138.46%	138.46%	100.00%	-
P/EPS	2.06	2.08	2.81	1.63	2.49	2.53	1.79	9.82%
YoY %	-0.96%	-25.98%	72.39%	-34.54%	-1.58%	41.34%	-	-
Horiz. %	115.08%	116.20%	156.98%	91.06%	139.11%	141.34%	100.00%	-
EY	48.52	48.09	35.59	61.26	40.22	39.45	55.79	-8.89%
YoY %	0.89%	35.12%	-41.90%	52.31%	1.95%	-29.29%	-	-
Horiz. %	86.97%	86.20%	63.79%	109.80%	72.09%	70.71%	100.00%	-
DY	13.31	13.62	15.91	6.52	4.23	4.29	14.58	-5.90%
YoY %	-2.28%	-14.39%	144.02%	54.14%	-1.40%	-70.58%	-	-
Horiz. %	91.29%	93.42%	109.12%	44.72%	29.01%	29.42%	100.00%	-
P/NAPS	0.33	0.45	0.39	0.46	0.71	0.70	0.48	-22.12%
YoY %	-26.67%	15.38%	-15.22%	-35.21%	1.43%	45.83%	-	-
Horiz. %	68.75%	93.75%	81.25%	95.83%	147.92%	145.83%	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