[CBIP] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	424,552	356,654	578,790	554,004	501,964	466,530	490,922	-2.38%
YoY %	19.04%	-38.38%	4.47%	10.37%	7.60%	-4.97%	-	-
Horiz. %	86.48%	72.65%	117.90%	112.85%	102.25%	95.03%	100.00%	-
PBT	40,102	23,424	126,074	126,584	84,512	97,488	97,172	-13.70%
YoY %	71.20%	-81.42%	-0.40%	49.78%	-13.31%	0.33%	-	-
Horiz. %	41.27%	24.11%	129.74%	130.27%	86.97%	100.33%	100.00%	-
Tax	-6,786	-1,758	-30,606	-28,806	-27,466	-17,022	-6,384	1.02%
YoY %	-286.01%	94.26%	-6.25%	-4.88%	-61.36%	-166.64%	-	-
Horiz. %	106.30%	27.54%	479.42%	451.22%	430.23%	266.64%	100.00%	-
NP	33,316	21,666	95,468	97,778	57,046	80,466	90,788	-15.37%
YoY %	53.77%	-77.31%	-2.36%	71.40%	-29.11%	-11.37%	-	-
Horiz. %	36.70%	23.86%	105.15%	107.70%	62.83%	88.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,284	71,556	70,556	85,810	54,590	79,538	88,808	-15.50%
YoY %	-54.88%	1.42%	-17.78%	57.19%	-31.37%	-10.44%	-	-
Horiz. %	36.35%	80.57%	79.45%	96.62%	61.47%	89.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.92%	7.51%	24.28%	22.76%	32.50%	17.46%	6.57%	-
YoY %	125.30%	-69.07%	6.68%	-29.97%	86.14%	165.75%	-	-
Horiz. %	257.53%	114.31%	369.56%	346.42%	494.67%	265.75%	100.00%	-
Total Cost	391,236	334,988	483,322	456,226	444,918	386,064	400,134	-0.37%
YoY %	16.79%	-30.69%	5.94%	2.54%	15.24%	-3.52%	-	-
Horiz. %	97.78%	83.72%	120.79%	114.02%	111.19%	96.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,628	734,035	742,057	748,263	654,870	626,534	559,691	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.26%	4.52%	11.94%	-	-
Horiz. %	128.58%	131.15%	132.58%	133.69%	117.01%	111.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	19,715	-	20,903	31,395	31,433	31,857	26,525	-4.82%
YoY %	0.00%	-	-33.42%	-0.12%	-1.33%	20.10%	-	-
Horiz. %	74.33%	-	78.80%	118.36%	118.50%	120.10%	100.00%	-
Div Payout %	61.07%	-	29.63%	36.59%	57.58%	40.05%	29.87%	-
YoY %	0.00%	-	-19.02%	-36.45%	43.77%	34.08%	-	-
Horiz. %	204.45%	-	99.20%	122.50%	192.77%	134.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	719,628	734,035	742,057	748,263	654,870	626,534	559,691	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.26%	4.52%	11.94%	-	-
Horiz. %	128.58%	131.15%	132.58%	133.69%	117.01%	111.94%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	530,961	265,256	12.50%
YoY %	0.00%	0.00%	0.00%	0.00%	1.37%	100.17%	-	-
Horiz. %	202.92%	202.92%	202.92%	202.92%	202.92%	200.17%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	7.85%	6.07%	16.49%	17.65%	11.36%	17.25%	18.49%	-
YoY %	29.32%	-63.19%	-6.57%	55.37%	-34.14%	-6.71%	-	-
Horiz. %	42.46%	32.83%	89.18%	95.46%	61.44%	93.29%	100.00%	-
ROE	4.49%	9.75%	9.51%	11.47%	8.34%	12.69%	15.87%	-
YoY %	-53.95%	2.52%	-17.09%	37.53%	-34.28%	-20.04%	-	-
Horiz. %	28.29%	61.44%	59.92%	72.27%	52.55%	79.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	86.13	69.97	110.76	105.88	95.81	87.87	185.07	-11.95%
YoY %	23.10%	-36.83%	4.61%	10.51%	9.04%	-52.52%	-	-
Horiz. %	46.54%	37.81%	59.85%	57.21%	51.77%	47.48%	100.00%	-
EPS	6.54	4.80	13.50	16.40	10.42	14.98	33.48	-23.80%
YoY %	36.25%	-64.44%	-17.68%	57.39%	-30.44%	-55.26%	-	-
Horiz. %	19.53%	14.34%	40.32%	48.98%	31.12%	44.74%	100.00%	-
DPS	4.00	0.00	4.00	6.00	6.00	6.00	10.00	-14.15%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	-40.00%	-	-
Horiz. %	40.00%	0.00%	40.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.46	1.44	1.42	1.43	1.25	1.18	2.11	-5.94%
YoY %	1.39%	1.41%	-0.70%	14.40%	5.93%	-44.08%	-	-
Horiz. %	69.19%	68.25%	67.30%	67.77%	59.24%	55.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	78.88	66.26	107.53	102.93	93.26	86.68	91.21	-2.38%
YoY %	19.05%	-38.38%	4.47%	10.37%	7.59%	-4.97%	-	-
Horiz. %	86.48%	72.65%	117.89%	112.85%	102.25%	95.03%	100.00%	-
EPS	6.00	13.29	13.11	15.94	10.14	14.78	16.50	-15.50%
YoY %	-54.85%	1.37%	-17.75%	57.20%	-31.39%	-10.42%	-	-
Horiz. %	36.36%	80.55%	79.45%	96.61%	61.45%	89.58%	100.00%	-
DPS	3.66	0.00	3.88	5.83	5.84	5.92	4.93	-4.83%
YoY %	0.00%	0.00%	-33.45%	-0.17%	-1.35%	20.08%	-	-
Horiz. %	74.24%	0.00%	78.70%	118.26%	118.46%	120.08%	100.00%	-
NAPS	1.337	1.3637	1.3787	1.3902	1.2167	1.164	1.0398	4.27%
YoY %	-1.96%	-1.09%	-0.83%	14.26%	4.53%	11.94%	-	-
Horiz. %	128.58%	131.15%	132.59%	133.70%	117.01%	111.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.92	0.99	1.29	2.03	2.04	2.00	4.38	-
P/RPS	1.07	1.41	1.16	1.92	2.13	2.28	2.37	-12.40%
YoY %	-24.11%	21.55%	-39.58%	-9.86%	-6.58%	-3.80%	-	-
Horiz. %	45.15%	59.49%	48.95%	81.01%	89.87%	96.20%	100.00%	-
P/EPS	14.05	7.05	9.55	12.38	19.58	13.35	13.08	1.19%
YoY %	99.29%	-26.18%	-22.86%	-36.77%	46.67%	2.06%	-	-
Horiz. %	107.42%	53.90%	73.01%	94.65%	149.69%	102.06%	100.00%	-
EY	7.12	14.18	10.47	8.08	5.11	7.49	7.64	-1.16%
YoY %	-49.79%	35.43%	29.58%	58.12%	-31.78%	-1.96%	-	-
Horiz. %	93.19%	185.60%	137.04%	105.76%	66.88%	98.04%	100.00%	-
DY	4.35	0.00	3.10	2.96	2.94	3.00	2.28	11.35%
YoY %	0.00%	0.00%	4.73%	0.68%	-2.00%	31.58%	-	-
Horiz. %	190.79%	0.00%	135.96%	129.82%	128.95%	131.58%	100.00%	-
P/NAPS	0.63	0.69	0.91	1.42	1.63	1.69	2.08	-18.03%
YoY %	-8.70%	-24.18%	-35.92%	-12.88%	-3.55%	-18.75%	-	-
Horiz. %	30.29%	33.17%	43.75%	68.27%	78.37%	81.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	21/08/19	23/08/18	23/08/17	26/08/16	18/08/15	25/08/14	-
Price	0.90	0.92	1.37	1.98	2.00	1.73	4.76	-
P/RPS	1.04	1.31	1.24	1.87	2.09	1.97	2.57	-13.98%
YoY %	-20.61%	5.65%	-33.69%	-10.53%	6.09%	-23.35%	-	-
Horiz. %	40.47%	50.97%	48.25%	72.76%	81.32%	76.65%	100.00%	-
P/EPS	13.74	6.55	10.15	12.07	19.19	11.55	14.22	-0.57%
YoY %	109.77%	-35.47%	-15.91%	-37.10%	66.15%	-18.78%	-	-
Horiz. %	96.62%	46.06%	71.38%	84.88%	134.95%	81.22%	100.00%	-
EY	7.28	15.26	9.86	8.28	5.21	8.66	7.03	0.58%
YoY %	-52.29%	54.77%	19.08%	58.93%	-39.84%	23.19%	-	-
Horiz. %	103.56%	217.07%	140.26%	117.78%	74.11%	123.19%	100.00%	-
DY	4.44	0.00	2.92	3.03	3.00	3.47	2.10	13.27%
YoY %	0.00%	0.00%	-3.63%	1.00%	-13.54%	65.24%	-	-
Horiz. %	211.43%	0.00%	139.05%	144.29%	142.86%	165.24%	100.00%	-
P/NAPS	0.62	0.64	0.96	1.38	1.60	1.47	2.26	-19.37%
YoY %	-3.12%	-33.33%	-30.43%	-13.75%	8.84%	-34.96%	-	-
Horiz. %	27.43%	28.32%	42.48%	61.06%	70.80%	65.04%	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