[CBIP] YoY TTM 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
TTM Result
Revenue	588,697	542,134	550,602	452,229	337,284	310,171	423,610	5.63%
YoY %	8.59%	-1.54%	21.75%	34.08%	8.74%	-26.78%	-	-
Horiz. %	138.97%	127.98%	129.98%	106.76%	79.62%	73.22%	100.00%	-
PBT	108,557	131,880	97,195	97,019	79,698	61,631	56,513	11.48%
YoY %	-17.69%	35.69%	0.18%	21.73%	29.31%	9.06%	-	-
Horiz. %	192.09%	233.36%	171.99%	171.68%	141.03%	109.06%	100.00%	-
Tax	-16,496	-25,859	-1,648	148,158	8,054	-11,819	-3,873	27.30%
YoY %	36.21%	-1,469.11%	-101.11%	1,739.56%	168.14%	-205.16%	-	-
Horiz. %	425.92%	667.67%	42.55%	-3,825.41%	-207.95%	305.16%	100.00%	-
NP	92,061	106,021	95,547	245,177	87,752	49,812	52,640	9.75%
YoY %	-13.17%	10.96%	-61.03%	179.40%	76.17%	-5.37%	-	-
Horiz. %	174.89%	201.41%	181.51%	465.76%	166.70%	94.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,570	105,293	89,140	246,715	87,191	48,244	50,819	9.27%
YoY %	-17.78%	18.12%	-63.87%	182.96%	80.73%	-5.07%	-	-
Horiz. %	170.35%	207.19%	175.41%	485.48%	171.57%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.20%	19.61%	1.70%	-152.71%	-10.11%	19.18%	6.85%	-
YoY %	-22.49%	1,053.53%	101.11%	-1,410.48%	-152.71%	180.00%	-	-
Horiz. %	221.90%	286.28%	24.82%	-2,229.34%	-147.59%	280.00%	100.00%	-
Total Cost	496,636	436,113	455,055	207,052	249,532	260,359	370,970	4.98%
YoY %	13.88%	-4.16%	119.78%	-17.02%	-4.16%	-29.82%	-	-
Horiz. %	133.87%	117.56%	122.67%	55.81%	67.26%	70.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	625,928	559,759	501,315	472,252	274,243	133,738	225,974	18.49%
YoY %	11.82%	11.66%	6.15%	72.20%	105.06%	-40.82%	-	-
Horiz. %	276.99%	247.71%	221.85%	208.99%	121.36%	59.18%	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	23,900	13,394	53,534	107,378	6,595	-	6,765	23.39%
YoY %	78.44%	-74.98%	-50.14%	1,528.17%	0.00%	-	-	-
Horiz. %	353.29%	197.99%	791.34%	1,587.26%	97.49%	-	100.00%	-
Div Payout %	27.61%	12.72%	60.06%	43.52%	7.56%	-	13.31%	-
YoY %	117.06%	-78.82%	38.01%	475.66%	0.00%	-	-	-
Horiz. %	207.44%	95.57%	451.24%	326.97%	56.80%	-	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	625,928	559,759	501,315	472,252	274,243	133,738	225,974	18.49%
YoY %	11.82%	11.66%	6.15%	72.20%	105.06%	-40.82%	-	-
Horiz. %	276.99%	247.71%	221.85%	208.99%	121.36%	59.18%	100.00%	-
NOSH	530,447	265,288	265,246	268,325	137,121	133,738	135,314	25.55%
YoY %	99.95%	0.02%	-1.15%	95.68%	2.53%	-1.16%	-	-
Horiz. %	392.01%	196.05%	196.02%	198.30%	101.34%	98.84%	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	15.64%	19.56%	17.35%	54.22%	26.02%	16.06%	12.43%	-
YoY %	-20.04%	12.74%	-68.00%	108.38%	62.02%	29.20%	-	-
Horiz. %	125.82%	157.36%	139.58%	436.20%	209.33%	129.20%	100.00%	-
ROE	13.83%	18.81%	17.78%	52.24%	31.79%	36.07%	22.49%	-
YoY %	-26.48%	5.79%	-65.96%	64.33%	-11.87%	60.38%	-	-
Horiz. %	61.49%	83.64%	79.06%	232.28%	141.35%	160.38%	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	110.98	204.36	207.58	168.54	245.97	231.92	313.06	-15.86%
YoY %	-45.69%	-1.55%	23.16%	-31.48%	6.06%	-25.92%	-	-
Horiz. %	35.45%	65.28%	66.31%	53.84%	78.57%	74.08%	100.00%	-
EPS	16.32	39.69	33.61	91.95	63.59	36.07	37.56	-12.96%
YoY %	-58.88%	18.09%	-63.45%	44.60%	76.30%	-3.97%	-	-
Horiz. %	43.45%	105.67%	89.48%	244.81%	169.30%	96.03%	100.00%	-
DPS	4.51	5.05	20.00	40.02	4.81	0.00	5.00	-1.70%
YoY %	-10.69%	-74.75%	-50.02%	732.02%	0.00%	0.00%	-	-
Horiz. %	90.20%	101.00%	400.00%	800.40%	96.20%	0.00%	100.00%	-
NAPS	1.18	2.11	1.89	1.76	2.00	1.00	1.67	-5.62%
YoY %	-44.08%	11.64%	7.39%	-12.00%	100.00%	-40.12%	-	-
Horiz. %	70.66%	126.35%	113.17%	105.39%	119.76%	59.88%	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	125.04	115.15	116.95	96.05	71.64	65.88	89.97	5.63%
YoY %	8.59%	-1.54%	21.76%	34.07%	8.74%	-26.78%	-	-
Horiz. %	138.98%	127.99%	129.99%	106.76%	79.63%	73.22%	100.00%	-
EPS	18.39	22.36	18.93	52.40	18.52	10.25	10.79	9.28%
YoY %	-17.75%	18.12%	-63.87%	182.94%	80.68%	-5.00%	-	-
Horiz. %	170.44%	207.23%	175.44%	485.63%	171.64%	95.00%	100.00%	-
DPS	5.08	2.84	11.37	22.81	1.40	0.00	1.44	23.36%
YoY %	78.87%	-75.02%	-50.15%	1,529.29%	0.00%	0.00%	-	-
Horiz. %	352.78%	197.22%	789.58%	1,584.03%	97.22%	0.00%	100.00%	-
NAPS	1.3294	1.1889	1.0648	1.003	0.5825	0.2841	0.48	18.49%
YoY %	11.82%	11.65%	6.16%	72.19%	105.03%	-40.81%	-	-
Horiz. %	276.96%	247.69%	221.83%	208.96%	121.35%	59.19%	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	1.80	2.14	1.26	1.51	0.81	0.54	0.49	24.20%
YoY %	-15.89%	69.84%	-16.56%	86.42%	50.00%	10.20%	-	-
Horiz. %	367.35%	436.73%	257.14%	308.16%	165.31%	110.20%	100.00%	-
P/EPS	12.25	11.04	7.80	2.76	3.15	3.49	4.05	20.24%
YoY %	10.96%	41.54%	182.61%	-12.38%	-9.74%	-13.83%	-	-
Horiz. %	302.47%	272.59%	192.59%	68.15%	77.78%	86.17%	100.00%	-
EY	8.16	9.06	12.83	36.20	31.79	28.63	24.71	-16.85%
YoY %	-9.93%	-29.38%	-64.56%	13.87%	11.04%	15.86%	-	-
Horiz. %	33.02%	36.67%	51.92%	146.50%	128.65%	115.86%	100.00%	-
DY	2.25	1.15	7.63	15.76	2.40	0.00	3.29	-6.13%
YoY %	95.65%	-84.93%	-51.59%	556.67%	0.00%	0.00%	-	-
Horiz. %	68.39%	34.95%	231.91%	479.03%	72.95%	0.00%	100.00%	-
P/NAPS	1.69	2.08	1.39	1.44	1.00	1.26	0.91	10.86%
YoY %	-18.75%	49.64%	-3.47%	44.00%	-20.63%	38.46%	-	-
Horiz. %	185.71%	228.57%	152.75%	158.24%	109.89%	138.46%	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	1.56	2.33	1.38	1.60	0.78	0.69	0.49	21.27%
YoY %	-33.05%	68.84%	-13.75%	105.13%	13.04%	40.82%	-	-
Horiz. %	318.37%	475.51%	281.63%	326.53%	159.18%	140.82%	100.00%	-
P/EPS	10.60	11.99	8.54	2.94	3.02	4.41	4.10	17.14%
YoY %	-11.59%	40.40%	190.48%	-2.65%	-31.52%	7.56%	-	-
Horiz. %	258.54%	292.44%	208.29%	71.71%	73.66%	107.56%	100.00%	-
EY	9.43	8.34	11.71	34.05	33.12	22.69	24.39	-14.64%
YoY %	13.07%	-28.78%	-65.61%	2.81%	45.97%	-6.97%	-	-
Horiz. %	38.66%	34.19%	48.01%	139.61%	135.79%	93.03%	100.00%	-
DY	2.60	1.06	6.97	14.82	2.51	0.00	3.25	-3.64%
YoY %	145.28%	-84.79%	-52.97%	490.44%	0.00%	0.00%	-	-
Horiz. %	80.00%	32.62%	214.46%	456.00%	77.23%	0.00%	100.00%	-
P/NAPS	1.47	2.26	1.52	1.53	0.96	1.59	0.92	8.12%
YoY %	-34.96%	48.68%	-0.65%	59.38%	-39.62%	72.83%	-	-
Horiz. %	159.78%	245.65%	165.22%	166.30%	104.35%	172.83%	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