[CBIP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	233,265	245,461	293,768	264,894	135,276	149,402	170,699	5.33%
YoY %	-4.97%	-16.44%	10.90%	95.82%	-9.46%	-12.48%	-	-
Horiz. %	136.65%	143.80%	172.10%	155.18%	79.25%	87.52%	100.00%	-
PBT	48,744	48,586	43,845	48,898	28,540	29,773	17,225	18.92%
YoY %	0.33%	10.81%	-10.33%	71.33%	-4.14%	72.85%	-	-
Horiz. %	282.98%	282.07%	254.54%	283.88%	165.69%	172.85%	100.00%	-
Tax	-8,511	-3,192	-3,269	142,076	17,004	-4,191	849	-
YoY %	-166.64%	2.36%	-102.30%	735.54%	505.73%	-593.64%	-	-
Horiz. %	-1,002.47%	-375.97%	-385.04%	16,734.51%	2,002.83%	-493.64%	100.00%	-
NP	40,233	45,394	40,576	190,974	45,544	25,582	18,074	14.26%
YoY %	-11.37%	11.87%	-78.75%	319.32%	78.03%	41.54%	-	-
Horiz. %	222.60%	251.16%	224.50%	1,056.62%	251.99%	141.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,769	44,404	37,527	188,006	45,894	25,031	17,168	15.02%
YoY %	-10.44%	18.33%	-80.04%	309.65%	83.35%	45.80%	-	-
Horiz. %	231.65%	258.64%	218.59%	1,095.10%	267.32%	145.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.46%	6.57%	7.46%	-290.56%	-59.58%	14.08%	-4.93%	-
YoY %	165.75%	-11.93%	102.57%	-387.68%	-523.15%	385.60%	-	-
Horiz. %	-354.16%	-133.27%	-151.32%	5,893.71%	1,208.52%	-285.60%	100.00%	-
Total Cost	193,032	200,067	253,192	73,920	89,732	123,820	152,625	3.99%
YoY %	-3.52%	-20.98%	242.52%	-17.62%	-27.53%	-18.87%	-	-
Horiz. %	126.47%	131.08%	165.89%	48.43%	58.79%	81.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,534	559,691	501,598	472,295	274,239	261,936	225,752	18.53%
YoY %	11.94%	11.58%	6.20%	72.22%	4.70%	16.03%	-	-
Horiz. %	277.53%	247.92%	222.19%	209.21%	121.48%	116.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	15,928	13,262	13,269	107,339	-	6,682	6,759	15.35%
YoY %	20.10%	-0.05%	-87.64%	0.00%	-	-1.14%	-	-
Horiz. %	235.66%	196.21%	196.32%	1,588.09%	-	98.86%	100.00%	-
Div Payout %	40.05%	29.87%	35.36%	57.09%	-	26.70%	39.37%	-
YoY %	34.08%	-15.53%	-38.06%	0.00%	-	-32.18%	-	-
Horiz. %	101.73%	75.87%	89.81%	145.01%	-	67.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	626,534	559,691	501,598	472,295	274,239	261,936	225,752	18.53%
YoY %	11.94%	11.58%	6.20%	72.22%	4.70%	16.03%	-	-
Horiz. %	277.53%	247.92%	222.19%	209.21%	121.48%	116.03%	100.00%	-
NOSH	530,961	265,256	265,396	268,349	137,119	133,641	135,181	25.59%
YoY %	100.17%	-0.05%	-1.10%	95.71%	2.60%	-1.14%	-	-
Horiz. %	392.78%	196.22%	196.33%	198.51%	101.43%	98.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	17.25%	18.49%	13.81%	72.09%	33.67%	17.12%	10.59%	-
YoY %	-6.71%	33.89%	-80.84%	114.11%	96.67%	61.66%	-	-
Horiz. %	162.89%	174.60%	130.41%	680.74%	317.94%	161.66%	100.00%	-
ROE	6.35%	7.93%	7.48%	39.81%	16.74%	9.56%	7.60%	-
YoY %	-19.92%	6.02%	-81.21%	137.81%	75.10%	25.79%	-	-
Horiz. %	83.55%	104.34%	98.42%	523.82%	220.26%	125.79%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	43.93	92.54	110.69	98.71	98.66	111.79	126.27	-16.12%
YoY %	-52.53%	-16.40%	12.14%	0.05%	-11.75%	-11.47%	-	-
Horiz. %	34.79%	73.29%	87.66%	78.17%	78.13%	88.53%	100.00%	-
EPS	7.49	16.74	14.14	70.06	16.73	18.73	12.70	-8.42%
YoY %	-55.26%	18.39%	-79.82%	318.77%	-10.68%	47.48%	-	-
Horiz. %	58.98%	131.81%	111.34%	551.65%	131.73%	147.48%	100.00%	-
DPS	3.00	5.00	5.00	40.00	0.00	5.00	5.00	-8.15%
YoY %	-40.00%	0.00%	-87.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	100.00%	800.00%	0.00%	100.00%	100.00%	-
NAPS	1.18	2.11	1.89	1.76	2.00	1.96	1.67	-5.62%
YoY %	-44.08%	11.64%	7.39%	-12.00%	2.04%	17.37%	-	-
Horiz. %	70.66%	126.35%	113.17%	105.39%	119.76%	117.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 268,325
RPS	43.34	45.60	54.58	49.21	25.13	27.76	31.71	5.34%
YoY %	-4.96%	-16.45%	10.91%	95.82%	-9.47%	-12.46%	-	-
Horiz. %	136.68%	143.80%	172.12%	155.19%	79.25%	87.54%	100.00%	-
EPS	7.39	8.25	6.97	34.93	8.53	4.65	3.19	15.02%
YoY %	-10.42%	18.36%	-80.05%	309.50%	83.44%	45.77%	-	-
Horiz. %	231.66%	258.62%	218.50%	1,094.98%	267.40%	145.77%	100.00%	-
DPS	2.96	2.46	2.47	19.94	0.00	1.24	1.26	15.29%
YoY %	20.33%	-0.40%	-87.61%	0.00%	0.00%	-1.59%	-	-
Horiz. %	234.92%	195.24%	196.03%	1,582.54%	0.00%	98.41%	100.00%	-
NAPS	1.164	1.0398	0.9319	0.8775	0.5095	0.4866	0.4194	18.53%
YoY %	11.94%	11.58%	6.20%	72.23%	4.71%	16.02%	-	-
Horiz. %	277.54%	247.93%	222.20%	209.23%	121.48%	116.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.00	4.38	2.62	2.54	2.00	1.26	1.52	-
P/RPS	4.55	4.73	2.37	2.57	2.03	1.13	1.20	24.86%
YoY %	-3.81%	99.58%	-7.78%	26.60%	79.65%	-5.83%	-	-
Horiz. %	379.17%	394.17%	197.50%	214.17%	169.17%	94.17%	100.00%	-
P/EPS	26.70	26.16	18.53	3.63	5.98	6.73	11.97	14.29%
YoY %	2.06%	41.18%	410.47%	-39.30%	-11.14%	-43.78%	-	-
Horiz. %	223.06%	218.55%	154.80%	30.33%	49.96%	56.22%	100.00%	-
EY	3.75	3.82	5.40	27.58	16.74	14.87	8.36	-12.50%
YoY %	-1.83%	-29.26%	-80.42%	64.76%	12.58%	77.87%	-	-
Horiz. %	44.86%	45.69%	64.59%	329.90%	200.24%	177.87%	100.00%	-
DY	1.50	1.14	1.91	15.75	0.00	3.97	3.29	-12.26%
YoY %	31.58%	-40.31%	-87.87%	0.00%	0.00%	20.67%	-	-
Horiz. %	45.59%	34.65%	58.05%	478.72%	0.00%	120.67%	100.00%	-
P/NAPS	1.69	2.08	1.39	1.44	1.00	0.64	0.91	10.86%
YoY %	-18.75%	49.64%	-3.47%	44.00%	56.25%	-29.67%	-	-
Horiz. %	185.71%	228.57%	152.75%	158.24%	109.89%	70.33%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	25/08/14	19/08/13	16/08/12	25/08/11	23/08/10	21/08/09	-
Price	1.73	4.76	2.87	2.70	1.92	1.59	1.54	-
P/RPS	3.94	5.14	2.59	2.74	1.95	1.42	1.22	21.56%
YoY %	-23.35%	98.46%	-5.47%	40.51%	37.32%	16.39%	-	-
Horiz. %	322.95%	421.31%	212.30%	224.59%	159.84%	116.39%	100.00%	-
P/EPS	23.10	28.43	20.30	3.85	5.74	8.49	12.13	11.32%
YoY %	-18.75%	40.05%	427.27%	-32.93%	-32.39%	-30.01%	-	-
Horiz. %	190.44%	234.38%	167.35%	31.74%	47.32%	69.99%	100.00%	-
EY	4.33	3.52	4.93	25.95	17.43	11.78	8.25	-10.18%
YoY %	23.01%	-28.60%	-81.00%	48.88%	47.96%	42.79%	-	-
Horiz. %	52.48%	42.67%	59.76%	314.55%	211.27%	142.79%	100.00%	-
DY	1.73	1.05	1.74	14.81	0.00	3.14	3.25	-9.97%
YoY %	64.76%	-39.66%	-88.25%	0.00%	0.00%	-3.38%	-	-
Horiz. %	53.23%	32.31%	53.54%	455.69%	0.00%	96.62%	100.00%	-
P/NAPS	1.47	2.26	1.52	1.53	0.96	0.81	0.92	8.12%
YoY %	-34.96%	48.68%	-0.65%	59.38%	18.52%	-11.96%	-	-
Horiz. %	159.78%	245.65%	165.22%	166.30%	104.35%	88.04%	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