[CBIP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	429,861	373,595	230,596	231,539	258,796	273,596	197,994	13.77%
YoY %	15.06%	62.01%	-0.41%	-10.53%	-5.41%	38.18%	-	-
Horiz. %	217.11%	188.69%	116.47%	116.94%	130.71%	138.18%	100.00%	-
PBT	72,789	79,172	49,650	56,960	30,221	54,629	33,245	13.93%
YoY %	-8.06%	59.46%	-12.83%	88.48%	-44.68%	64.32%	-	-
Horiz. %	218.95%	238.15%	149.35%	171.33%	90.90%	164.32%	100.00%	-
Tax	-7,680	139,825	23,669	-7,868	-1,805	-6,588	-1,165	36.89%
YoY %	-105.49%	490.75%	400.83%	-335.90%	72.60%	-465.49%	-	-
Horiz. %	659.23%	-12,002.15%	-2,031.67%	675.36%	154.94%	565.49%	100.00%	-
NP	65,109	218,997	73,319	49,092	28,416	48,041	32,080	12.50%
YoY %	-70.27%	198.69%	49.35%	72.76%	-40.85%	49.75%	-	-
Horiz. %	202.96%	682.66%	228.55%	153.03%	88.58%	149.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,515	215,089	73,263	48,140	27,264	46,847	31,953	10.91%
YoY %	-72.33%	193.58%	52.19%	76.57%	-41.80%	46.61%	-	-
Horiz. %	186.26%	673.14%	229.28%	150.66%	85.33%	146.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.55%	-176.61%	-47.67%	13.81%	5.97%	12.06%	3.50%	-
YoY %	105.97%	-270.48%	-445.18%	131.32%	-50.50%	244.57%	-	-
Horiz. %	301.43%	-5,046.00%	-1,362.00%	394.57%	170.57%	344.57%	100.00%	-
Total Cost	364,752	154,598	157,277	182,447	230,380	225,555	165,914	14.01%
YoY %	135.94%	-1.70%	-13.80%	-20.81%	2.14%	35.95%	-	-
Horiz. %	219.84%	93.18%	94.79%	109.96%	138.86%	135.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	522,713	474,934	271,344	273,013	236,666	211,815	169,187	20.66%
YoY %	10.06%	75.03%	-0.61%	15.36%	11.73%	25.20%	-	-
Horiz. %	308.96%	280.72%	160.38%	161.37%	139.88%	125.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	26,533	134,162	-	13,189	6,761	6,877	-	-
YoY %	-80.22%	0.00%	-	95.07%	-1.69%	0.00%	-	-
Horiz. %	385.82%	1,950.88%	-	191.78%	98.31%	100.00%	-	-
Div Payout %	44.58%	62.38%	-	27.40%	24.80%	14.68%	-	-
YoY %	-28.53%	0.00%	-	10.48%	68.94%	0.00%	-	-
Horiz. %	303.68%	424.93%	-	186.65%	168.94%	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	522,713	474,934	271,344	273,013	236,666	211,815	169,187	20.66%
YoY %	10.06%	75.03%	-0.61%	15.36%	11.73%	25.20%	-	-
Horiz. %	308.96%	280.72%	160.38%	161.37%	139.88%	125.20%	100.00%	-
NOSH	265,336	268,324	135,672	131,890	135,238	137,542	137,550	11.56%
YoY %	-1.11%	97.77%	2.87%	-2.48%	-1.68%	-0.01%	-	-
Horiz. %	192.90%	195.07%	98.63%	95.89%	98.32%	99.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	15.15%	58.62%	31.80%	21.20%	10.98%	17.56%	16.20%	-
YoY %	-74.16%	84.34%	50.00%	93.08%	-37.47%	8.40%	-	-
Horiz. %	93.52%	361.85%	196.30%	130.86%	67.78%	108.40%	100.00%	-
ROE	11.39%	45.29%	27.00%	17.63%	11.52%	22.12%	18.89%	-
YoY %	-74.85%	67.74%	53.15%	53.04%	-47.92%	17.10%	-	-
Horiz. %	60.30%	239.76%	142.93%	93.33%	60.98%	117.10%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	162.01	139.23	169.97	175.55	191.36	198.92	143.94	1.98%
YoY %	16.36%	-18.09%	-3.18%	-8.26%	-3.80%	38.20%	-	-
Horiz. %	112.55%	96.73%	118.08%	121.96%	132.94%	138.20%	100.00%	-
EPS	22.43	80.16	27.00	36.50	20.16	34.06	23.23	-0.58%
YoY %	-72.02%	196.89%	-26.03%	81.05%	-40.81%	46.62%	-	-
Horiz. %	96.56%	345.07%	116.23%	157.12%	86.78%	146.62%	100.00%	-
DPS	10.00	50.00	0.00	10.00	5.00	5.00	0.00	-
YoY %	-80.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	1,000.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.97	1.77	2.00	2.07	1.75	1.54	1.23	8.15%
YoY %	11.30%	-11.50%	-3.38%	18.29%	13.64%	25.20%	-	-
Horiz. %	160.16%	143.90%	162.60%	168.29%	142.28%	125.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 131,900
RPS	79.86	69.41	42.84	43.02	48.08	50.83	36.78	13.78%
YoY %	15.06%	62.02%	-0.42%	-10.52%	-5.41%	38.20%	-	-
Horiz. %	217.13%	188.72%	116.48%	116.97%	130.72%	138.20%	100.00%	-
EPS	11.06	39.96	13.61	8.94	5.07	8.70	5.94	10.90%
YoY %	-72.32%	193.61%	52.24%	76.33%	-41.72%	46.46%	-	-
Horiz. %	186.20%	672.73%	229.12%	150.51%	85.35%	146.46%	100.00%	-
DPS	4.93	24.93	0.00	2.45	1.26	1.28	0.00	-
YoY %	-80.22%	0.00%	0.00%	94.44%	-1.56%	0.00%	-	-
Horiz. %	385.16%	1,947.66%	0.00%	191.41%	98.44%	100.00%	-	-
NAPS	0.9711	0.8824	0.5041	0.5072	0.4397	0.3935	0.3143	20.66%
YoY %	10.05%	75.04%	-0.61%	15.35%	11.74%	25.20%	-	-
Horiz. %	308.97%	280.75%	160.39%	161.37%	139.90%	125.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.75	2.65	1.74	1.71	1.55	1.57	2.23	-
P/RPS	1.70	1.90	1.02	0.97	0.81	0.79	1.55	1.55%
YoY %	-10.53%	86.27%	5.15%	19.75%	2.53%	-49.03%	-	-
Horiz. %	109.68%	122.58%	65.81%	62.58%	52.26%	50.97%	100.00%	-
P/EPS	12.26	3.31	3.22	4.68	7.69	4.61	9.60	4.15%
YoY %	270.39%	2.80%	-31.20%	-39.14%	66.81%	-51.98%	-	-
Horiz. %	127.71%	34.48%	33.54%	48.75%	80.10%	48.02%	100.00%	-
EY	8.16	30.25	31.03	21.35	13.01	21.69	10.42	-3.98%
YoY %	-73.02%	-2.51%	45.34%	64.10%	-40.02%	108.16%	-	-
Horiz. %	78.31%	290.31%	297.79%	204.89%	124.86%	208.16%	100.00%	-
DY	3.64	18.87	0.00	5.85	3.23	3.18	0.00	-
YoY %	-80.71%	0.00%	0.00%	81.11%	1.57%	0.00%	-	-
Horiz. %	114.47%	593.40%	0.00%	183.96%	101.57%	100.00%	-	-
P/NAPS	1.40	1.50	0.87	0.83	0.89	1.02	1.81	-4.18%
YoY %	-6.67%	72.41%	4.82%	-6.74%	-12.75%	-43.65%	-	-
Horiz. %	77.35%	82.87%	48.07%	45.86%	49.17%	56.35%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	01/11/12	17/11/11	18/11/10	11/11/09	11/11/08	02/11/07	-
Price	3.11	2.71	1.98	1.69	1.45	1.17	2.71	-
P/RPS	1.92	1.95	1.16	0.96	0.76	0.59	1.88	0.35%
YoY %	-1.54%	68.10%	20.83%	26.32%	28.81%	-68.62%	-	-
Horiz. %	102.13%	103.72%	61.70%	51.06%	40.43%	31.38%	100.00%	-
P/EPS	13.87	3.38	3.67	4.63	7.19	3.44	11.67	2.91%
YoY %	310.36%	-7.90%	-20.73%	-35.61%	109.01%	-70.52%	-	-
Horiz. %	118.85%	28.96%	31.45%	39.67%	61.61%	29.48%	100.00%	-
EY	7.21	29.58	27.27	21.60	13.90	29.11	8.57	-2.83%
YoY %	-75.63%	8.47%	26.25%	55.40%	-52.25%	239.67%	-	-
Horiz. %	84.13%	345.16%	318.20%	252.04%	162.19%	339.67%	100.00%	-
DY	3.22	18.45	0.00	5.92	3.45	4.27	0.00	-
YoY %	-82.55%	0.00%	0.00%	71.59%	-19.20%	0.00%	-	-
Horiz. %	75.41%	432.08%	0.00%	138.64%	80.80%	100.00%	-	-
P/NAPS	1.58	1.53	0.99	0.82	0.83	0.76	2.20	-5.36%
YoY %	3.27%	54.55%	20.73%	-1.20%	9.21%	-65.45%	-	-
Horiz. %	71.82%	69.55%	45.00%	37.27%	37.73%	34.55%	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