[CBIP] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	622,664	596,165	589,280	570,145	588,483	571,805	536,831	10.38%
YoY %	4.44%	1.17%	3.36%	-3.12%	2.92%	6.51%	-	-
Horiz. %	115.99%	111.05%	109.77%	106.21%	109.62%	106.51%	100.00%	-
PBT	138,340	166,213	165,811	145,064	149,001	133,087	132,658	2.83%
YoY %	-16.77%	0.24%	14.30%	-2.64%	11.96%	0.32%	-	-
Horiz. %	104.28%	125.29%	124.99%	109.35%	112.32%	100.32%	100.00%	-
Tax	-31,816	-28,035	-30,543	-27,252	-41,342	-42,088	-32,634	-1.67%
YoY %	-13.49%	8.21%	-12.08%	34.08%	1.77%	-28.97%	-	-
Horiz. %	97.49%	85.91%	93.59%	83.51%	126.68%	128.97%	100.00%	-
NP	106,524	138,178	135,268	117,812	107,659	90,999	100,024	4.28%
YoY %	-22.91%	2.15%	14.82%	9.43%	18.31%	-9.02%	-	-
Horiz. %	106.50%	138.14%	135.24%	117.78%	107.63%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,005	113,695	113,340	98,085	94,782	81,173	85,302	5.16%
YoY %	-19.08%	0.31%	15.55%	3.48%	16.77%	-4.84%	-	-
Horiz. %	107.86%	133.29%	132.87%	114.99%	111.11%	95.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.00%	16.87%	18.42%	18.79%	27.75%	31.62%	24.60%	-
YoY %	36.34%	-8.41%	-1.97%	-32.29%	-12.24%	28.54%	-	-
Horiz. %	93.50%	68.58%	74.88%	76.38%	112.80%	128.54%	100.00%	-
Total Cost	516,140	457,987	454,012	452,333	480,824	480,806	436,807	11.75%
YoY %	12.70%	0.88%	0.37%	-5.93%	0.00%	10.07%	-	-
Horiz. %	118.16%	104.85%	103.94%	103.55%	110.08%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,197	748,263	749,497	723,291	686,674	655,286	648,979	9.93%
YoY %	-0.01%	-0.16%	3.62%	5.33%	4.79%	0.97%	-	-
Horiz. %	115.29%	115.30%	115.49%	111.45%	105.81%	100.97%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	31,420	31,449	31,449	31,426	52,444	52,502	52,502	-28.96%
YoY %	-0.09%	0.00%	0.07%	-40.08%	-0.11%	0.00%	-	-
Horiz. %	59.85%	59.90%	59.90%	59.86%	99.89%	100.00%	100.00%	-
Div Payout %	34.15%	27.66%	27.75%	32.04%	55.33%	64.68%	61.55%	-
YoY %	23.46%	-0.32%	-13.39%	-42.09%	-14.46%	5.09%	-	-
Horiz. %	55.48%	44.94%	45.09%	52.06%	89.89%	105.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	748,197	748,263	749,497	723,291	686,674	655,286	648,979	9.93%
YoY %	-0.01%	-0.16%	3.62%	5.33%	4.79%	0.97%	-	-
Horiz. %	115.29%	115.30%	115.49%	111.45%	105.81%	100.97%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	523,370	1.88%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.84%	-	-
Horiz. %	102.84%	102.84%	102.84%	102.84%	102.84%	102.84%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.11%	23.18%	22.95%	20.66%	18.29%	15.91%	18.63%	-
YoY %	-26.19%	1.00%	11.08%	12.96%	14.96%	-14.60%	-	-
Horiz. %	91.84%	124.42%	123.19%	110.90%	98.17%	85.40%	100.00%	-
ROE	12.30%	15.19%	15.12%	13.56%	13.80%	12.39%	13.14%	-
YoY %	-19.03%	0.46%	11.50%	-1.74%	11.38%	-5.71%	-	-
Horiz. %	93.61%	115.60%	115.07%	103.20%	105.02%	94.29%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	119.01	113.93	112.43	108.78	112.27	109.08	102.57	10.40%
YoY %	4.46%	1.33%	3.36%	-3.11%	2.92%	6.35%	-	-
Horiz. %	116.03%	111.08%	109.61%	106.05%	109.46%	106.35%	100.00%	-
EPS	17.58	21.73	21.62	18.71	18.08	15.48	16.30	5.16%
YoY %	-19.10%	0.51%	15.55%	3.48%	16.80%	-5.03%	-	-
Horiz. %	107.85%	133.31%	132.64%	114.79%	110.92%	94.97%	100.00%	-
DPS	6.00	6.00	6.00	6.00	10.00	10.00	10.00	-28.84%
YoY %	0.00%	0.00%	0.00%	-40.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	60.00%	100.00%	100.00%	100.00%	-
NAPS	1.43	1.43	1.43	1.38	1.31	1.25	1.24	9.96%
YoY %	0.00%	0.00%	3.62%	5.34%	4.80%	0.81%	-	-
Horiz. %	115.32%	115.32%	115.32%	111.29%	105.65%	100.81%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	132.25	126.62	125.16	121.10	124.99	121.45	114.02	10.38%
YoY %	4.45%	1.17%	3.35%	-3.11%	2.91%	6.52%	-	-
Horiz. %	115.99%	111.05%	109.77%	106.21%	109.62%	106.52%	100.00%	-
EPS	19.54	24.15	24.07	20.83	20.13	17.24	18.12	5.15%
YoY %	-19.09%	0.33%	15.55%	3.48%	16.76%	-4.86%	-	-
Horiz. %	107.84%	133.28%	132.84%	114.96%	111.09%	95.14%	100.00%	-
DPS	6.67	6.68	6.68	6.67	11.14	11.15	11.15	-28.98%
YoY %	-0.15%	0.00%	0.15%	-40.13%	-0.09%	0.00%	-	-
Horiz. %	59.82%	59.91%	59.91%	59.82%	99.91%	100.00%	100.00%	-
NAPS	1.5891	1.5893	1.5919	1.5362	1.4585	1.3918	1.3784	9.93%
YoY %	-0.01%	-0.16%	3.63%	5.33%	4.79%	0.97%	-	-
Horiz. %	115.29%	115.30%	115.49%	111.45%	105.81%	100.97%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.91	2.03	2.09	1.97	2.15	2.04	2.27	-
P/RPS	1.60	1.78	1.86	1.81	1.92	1.87	2.21	-19.35%
YoY %	-10.11%	-4.30%	2.76%	-5.73%	2.67%	-15.38%	-	-
Horiz. %	72.40%	80.54%	84.16%	81.90%	86.88%	84.62%	100.00%	-
P/EPS	10.86	9.34	9.66	10.53	11.89	13.17	13.93	-15.28%
YoY %	16.27%	-3.31%	-8.26%	-11.44%	-9.72%	-5.46%	-	-
Horiz. %	77.96%	67.05%	69.35%	75.59%	85.36%	94.54%	100.00%	-
EY	9.21	10.70	10.35	9.50	8.41	7.59	7.18	18.03%
YoY %	-13.93%	3.38%	8.95%	12.96%	10.80%	5.71%	-	-
Horiz. %	128.27%	149.03%	144.15%	132.31%	117.13%	105.71%	100.00%	-
DY	3.14	2.96	2.87	3.05	4.65	4.90	4.41	-20.24%
YoY %	6.08%	3.14%	-5.90%	-34.41%	-5.10%	11.11%	-	-
Horiz. %	71.20%	67.12%	65.08%	69.16%	105.44%	111.11%	100.00%	-
P/NAPS	1.34	1.42	1.46	1.43	1.64	1.63	1.83	-18.74%
YoY %	-5.63%	-2.74%	2.10%	-12.80%	0.61%	-10.93%	-	-
Horiz. %	73.22%	77.60%	79.78%	78.14%	89.62%	89.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	23/08/17	30/05/17	22/02/17	22/11/16	26/08/16	26/05/16	-
Price	1.81	1.98	2.08	2.15	1.96	2.00	2.07	-
P/RPS	1.52	1.74	1.85	1.98	1.75	1.83	2.02	-17.25%
YoY %	-12.64%	-5.95%	-6.57%	13.14%	-4.37%	-9.41%	-	-
Horiz. %	75.25%	86.14%	91.58%	98.02%	86.63%	90.59%	100.00%	-
P/EPS	10.29	9.11	9.62	11.49	10.84	12.92	12.70	-13.07%
YoY %	12.95%	-5.30%	-16.28%	6.00%	-16.10%	1.73%	-	-
Horiz. %	81.02%	71.73%	75.75%	90.47%	85.35%	101.73%	100.00%	-
EY	9.72	10.97	10.40	8.70	9.23	7.74	7.87	15.09%
YoY %	-11.39%	5.48%	19.54%	-5.74%	19.25%	-1.65%	-	-
Horiz. %	123.51%	139.39%	132.15%	110.55%	117.28%	98.35%	100.00%	-
DY	3.31	3.03	2.88	2.79	5.10	5.00	4.83	-22.25%
YoY %	9.24%	5.21%	3.23%	-45.29%	2.00%	3.52%	-	-
Horiz. %	68.53%	62.73%	59.63%	57.76%	105.59%	103.52%	100.00%	-
P/NAPS	1.27	1.38	1.45	1.56	1.50	1.60	1.67	-16.67%
YoY %	-7.97%	-4.83%	-7.05%	4.00%	-6.25%	-4.19%	-	-
Horiz. %	76.05%	82.63%	86.83%	93.41%	89.82%	95.81%	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