[CBIP] YoY Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	167,190	140,691	124,013	149,399	136,093	108,701	95,320	9.80%
YoY %	18.83%	13.45%	-16.99%	9.78%	25.20%	14.04%	-	-
Horiz. %	175.40%	147.60%	130.10%	156.73%	142.77%	114.04%	100.00%	-
PBT	12,958	41,140	24,917	27,048	28,944	30,274	21,110	-7.80%
YoY %	-68.50%	65.11%	-7.88%	-6.55%	-4.39%	43.41%	-	-
Horiz. %	61.38%	194.88%	118.03%	128.13%	137.11%	143.41%	100.00%	-
Tax	-11,825	-1,296	-8,790	-2,446	-4,319	-2,251	6,665	-
YoY %	-812.42%	85.26%	-259.36%	43.37%	-91.87%	-133.77%	-	-
Horiz. %	-177.42%	-19.44%	-131.88%	-36.70%	-64.80%	-33.77%	100.00%	-
NP	1,133	39,844	16,127	24,602	24,625	28,023	27,775	-41.29%
YoY %	-97.16%	147.06%	-34.45%	-0.09%	-12.13%	0.89%	-	-
Horiz. %	4.08%	143.45%	58.06%	88.58%	88.66%	100.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,808	28,498	14,889	22,605	21,988	27,083	27,369	-20.67%
YoY %	-76.11%	91.40%	-34.13%	2.81%	-18.81%	-1.04%	-	-
Horiz. %	24.87%	104.13%	54.40%	82.59%	80.34%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	91.26%	3.15%	35.28%	9.04%	14.92%	7.44%	-31.57%	-
YoY %	2,797.14%	-91.07%	290.27%	-39.41%	100.54%	123.57%	-	-
Horiz. %	-289.07%	-9.98%	-111.75%	-28.63%	-47.26%	-23.57%	100.00%	-
Total Cost	166,057	100,847	107,886	124,797	111,468	80,678	67,545	16.15%
YoY %	64.66%	-6.52%	-13.55%	11.96%	38.16%	19.44%	-	-
Horiz. %	245.85%	149.30%	159.72%	184.76%	165.03%	119.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,197	686,674	636,596	581,043	522,513	475,093	271,383	18.39%
YoY %	8.96%	7.87%	9.56%	11.20%	9.98%	75.06%	-	-
Horiz. %	275.70%	253.03%	234.57%	214.10%	192.54%	175.06%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	15,696	15,725	15,783	7,959	13,261	26,841	-	-
YoY %	-0.18%	-0.37%	98.30%	-39.98%	-50.59%	0.00%	-	-
Horiz. %	58.48%	58.59%	58.80%	29.65%	49.41%	100.00%	-	-
Div Payout %	230.56%	55.18%	106.01%	35.21%	60.31%	99.11%	-	-
YoY %	317.83%	-47.95%	201.08%	-41.62%	-39.15%	0.00%	-	-
Horiz. %	232.63%	55.68%	106.96%	35.53%	60.85%	100.00%	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	748,197	686,674	636,596	581,043	522,513	475,093	271,383	18.39%
YoY %	8.96%	7.87%	9.56%	11.20%	9.98%	75.06%	-	-
Horiz. %	275.70%	253.03%	234.57%	214.10%	192.54%	175.06%	100.00%	-
NOSH	538,248	538,248	526,113	265,316	265,235	268,414	135,691	25.79%
YoY %	0.00%	2.31%	98.30%	0.03%	-1.18%	97.81%	-	-
Horiz. %	396.67%	396.67%	387.73%	195.53%	195.47%	197.81%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	0.68%	28.32%	13.00%	16.47%	18.09%	25.78%	29.14%	-
YoY %	-97.60%	117.85%	-21.07%	-8.96%	-29.83%	-11.53%	-	-
Horiz. %	2.33%	97.19%	44.61%	56.52%	62.08%	88.47%	100.00%	-
ROE	0.91%	4.15%	2.34%	3.89%	4.21%	5.70%	10.09%	-
YoY %	-78.07%	77.35%	-39.85%	-7.60%	-26.14%	-43.51%	-	-
Horiz. %	9.02%	41.13%	23.19%	38.55%	41.72%	56.49%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	31.95	26.84	23.57	56.31	51.31	40.50	70.25	-12.29%
YoY %	19.04%	13.87%	-58.14%	9.74%	26.69%	-42.35%	-	-
Horiz. %	45.48%	38.21%	33.55%	80.16%	73.04%	57.65%	100.00%	-
EPS	1.30	5.44	2.83	8.52	8.29	10.09	10.09	-28.90%
YoY %	-76.10%	92.23%	-66.78%	2.77%	-17.84%	0.00%	-	-
Horiz. %	12.88%	53.91%	28.05%	84.44%	82.16%	100.00%	100.00%	-
DPS	3.00	3.00	3.00	3.00	5.00	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-40.00%	-50.00%	0.00%	-	-
Horiz. %	30.00%	30.00%	30.00%	30.00%	50.00%	100.00%	-	-
NAPS	1.43	1.31	1.21	2.19	1.97	1.77	2.00	-5.43%
YoY %	9.16%	8.26%	-44.75%	11.17%	11.30%	-11.50%	-	-
Horiz. %	71.50%	65.50%	60.50%	109.50%	98.50%	88.50%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 265,316
RPS	31.06	26.14	23.04	27.76	25.28	20.20	17.71	9.80%
YoY %	18.82%	13.45%	-17.00%	9.81%	25.15%	14.06%	-	-
Horiz. %	175.38%	147.60%	130.10%	156.75%	142.74%	114.06%	100.00%	-
EPS	1.26	5.29	2.77	4.20	4.09	5.03	5.08	-20.71%
YoY %	-76.18%	90.97%	-34.05%	2.69%	-18.69%	-0.98%	-	-
Horiz. %	24.80%	104.13%	54.53%	82.68%	80.51%	99.02%	100.00%	-
DPS	2.92	2.92	2.93	1.48	2.46	4.99	0.00	-
YoY %	0.00%	-0.34%	97.97%	-39.84%	-50.70%	0.00%	-	-
Horiz. %	58.52%	58.52%	58.72%	29.66%	49.30%	100.00%	-	-
NAPS	1.3901	1.2758	1.1827	1.0795	0.9708	0.8827	0.5042	18.39%
YoY %	8.96%	7.87%	9.56%	11.20%	9.98%	75.07%	-	-
Horiz. %	275.70%	253.03%	234.57%	214.10%	192.54%	175.07%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.91	2.15	1.87	4.90	2.75	2.65	1.74	-
P/RPS	5.98	8.01	7.93	8.70	5.36	6.54	2.48	15.78%
YoY %	-25.34%	1.01%	-8.85%	62.31%	-18.04%	163.71%	-	-
Horiz. %	241.13%	322.98%	319.76%	350.81%	216.13%	263.71%	100.00%	-
P/EPS	146.79	39.55	66.08	57.51	33.17	26.26	8.63	60.29%
YoY %	271.15%	-40.15%	14.90%	73.38%	26.31%	204.29%	-	-
Horiz. %	1,700.93%	458.29%	765.70%	666.40%	384.36%	304.29%	100.00%	-
EY	0.68	2.53	1.51	1.74	3.01	3.81	11.59	-37.63%
YoY %	-73.12%	67.55%	-13.22%	-42.19%	-21.00%	-67.13%	-	-
Horiz. %	5.87%	21.83%	13.03%	15.01%	25.97%	32.87%	100.00%	-
DY	1.57	1.40	1.60	0.61	1.82	3.77	0.00	-
YoY %	12.14%	-12.50%	162.30%	-66.48%	-51.72%	0.00%	-	-
Horiz. %	41.64%	37.14%	42.44%	16.18%	48.28%	100.00%	-	-
P/NAPS	1.34	1.64	1.55	2.24	1.40	1.50	0.87	7.45%
YoY %	-18.29%	5.81%	-30.80%	60.00%	-6.67%	72.41%	-	-
Horiz. %	154.02%	188.51%	178.16%	257.47%	160.92%	172.41%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	22/11/16	18/11/15	20/11/14	21/11/13	01/11/12	17/11/11	-
Price	1.81	1.96	1.92	2.18	3.11	2.71	1.98	-
P/RPS	5.66	7.30	8.15	3.87	6.06	6.69	2.82	12.30%
YoY %	-22.47%	-10.43%	110.59%	-36.14%	-9.42%	137.23%	-	-
Horiz. %	200.71%	258.87%	289.01%	137.23%	214.89%	237.23%	100.00%	-
P/EPS	139.10	36.05	67.84	25.59	37.52	26.86	9.82	55.48%
YoY %	285.85%	-46.86%	165.10%	-31.80%	39.69%	173.52%	-	-
Horiz. %	1,416.50%	367.11%	690.84%	260.59%	382.08%	273.52%	100.00%	-
EY	0.72	2.77	1.47	3.91	2.67	3.72	10.19	-35.67%
YoY %	-74.01%	88.44%	-62.40%	46.44%	-28.23%	-63.49%	-	-
Horiz. %	7.07%	27.18%	14.43%	38.37%	26.20%	36.51%	100.00%	-
DY	1.66	1.53	1.56	1.38	1.61	3.69	0.00	-
YoY %	8.50%	-1.92%	13.04%	-14.29%	-56.37%	0.00%	-	-
Horiz. %	44.99%	41.46%	42.28%	37.40%	43.63%	100.00%	-	-
P/NAPS	1.27	1.50	1.59	1.00	1.58	1.53	0.99	4.23%
YoY %	-15.33%	-5.66%	59.00%	-36.71%	3.27%	54.55%	-	-
Horiz. %	128.28%	151.52%	160.61%	101.01%	159.60%	154.55%	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