[CBIP] YoY TTM 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
TTM Result
Revenue	484,212	370,049	682,170	596,165	571,805	588,697	542,134	-1.86%
YoY %	30.85%	-45.75%	14.43%	4.26%	-2.87%	8.59%	-	-
Horiz. %	89.32%	68.26%	125.83%	109.97%	105.47%	108.59%	100.00%	-
PBT	52,667	41,156	87,733	166,213	133,087	108,557	131,880	-14.17%
YoY %	27.97%	-53.09%	-47.22%	24.89%	22.60%	-17.69%	-	-
Horiz. %	39.94%	31.21%	66.52%	126.03%	100.92%	82.31%	100.00%	-
Tax	-13,320	-14,240	-42,012	-28,035	-42,088	-16,496	-25,859	-10.45%
YoY %	6.46%	66.10%	-49.86%	33.39%	-155.14%	36.21%	-	-
Horiz. %	51.51%	55.07%	162.47%	108.41%	162.76%	63.79%	100.00%	-
NP	39,347	26,916	45,721	138,178	90,999	92,061	106,021	-15.21%
YoY %	46.18%	-41.13%	-66.91%	51.85%	-1.15%	-13.17%	-	-
Horiz. %	37.11%	25.39%	43.12%	130.33%	85.83%	86.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,427	23,296	42,834	113,695	81,173	86,570	105,293	-15.08%
YoY %	69.24%	-45.61%	-62.33%	40.07%	-6.23%	-17.78%	-	-
Horiz. %	37.45%	22.12%	40.68%	107.98%	77.09%	82.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	34.60%	47.89%	16.87%	31.62%	15.20%	19.61%	-
YoY %	-26.91%	-27.75%	183.88%	-46.65%	108.03%	-22.49%	-	-
Horiz. %	128.96%	176.44%	244.21%	86.03%	161.24%	77.51%	100.00%	-
Total Cost	444,865	343,133	636,449	457,987	480,806	496,636	436,113	0.33%
YoY %	29.65%	-46.09%	38.97%	-4.75%	-3.19%	13.88%	-	-
Horiz. %	102.01%	78.68%	145.94%	105.02%	110.25%	113.88%	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	655,286	625,928	559,759	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.19%	4.69%	11.82%	-	-
Horiz. %	128.56%	131.13%	132.57%	133.68%	117.07%	111.82%	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	19,958	10,234	26,152	31,449	52,502	23,900	13,394	6.86%
YoY %	95.02%	-60.87%	-16.84%	-40.10%	119.67%	78.44%	-	-
Horiz. %	149.01%	76.41%	195.25%	234.80%	391.98%	178.44%	100.00%	-
Div Payout %	50.62%	43.93%	61.05%	27.66%	64.68%	27.61%	12.72%	-
YoY %	15.23%	-28.04%	120.72%	-57.24%	134.26%	117.06%	-	-
Horiz. %	397.96%	345.36%	479.95%	217.45%	508.49%	217.06%	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	655,286	625,928	559,759	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.19%	4.69%	11.82%	-	-
Horiz. %	128.56%	131.13%	132.57%	133.68%	117.07%	111.82%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	530,447	265,288	12.50%
YoY %	0.00%	0.00%	0.00%	0.00%	1.47%	99.95%	-	-
Horiz. %	202.89%	202.89%	202.89%	202.89%	202.89%	199.95%	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	8.13%	7.27%	6.70%	23.18%	15.91%	15.64%	19.56%	-
YoY %	11.83%	8.51%	-71.10%	45.69%	1.73%	-20.04%	-	-
Horiz. %	41.56%	37.17%	34.25%	118.51%	81.34%	79.96%	100.00%	-
ROE	5.48%	3.17%	5.77%	15.19%	12.39%	13.83%	18.81%	-
YoY %	72.87%	-45.06%	-62.01%	22.60%	-10.41%	-26.48%	-	-
Horiz. %	29.13%	16.85%	30.68%	80.75%	65.87%	73.52%	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	98.24	72.59	130.54	113.93	109.08	110.98	204.36	-11.48%
YoY %	35.34%	-44.39%	14.58%	4.45%	-1.71%	-45.69%	-	-
Horiz. %	48.07%	35.52%	63.88%	55.75%	53.38%	54.31%	100.00%	-
EPS	8.00	4.57	8.20	21.73	15.48	16.32	39.69	-23.40%
YoY %	75.05%	-44.27%	-62.26%	40.37%	-5.15%	-58.88%	-	-
Horiz. %	20.16%	11.51%	20.66%	54.75%	39.00%	41.12%	100.00%	-
DPS	4.05	2.01	5.00	6.00	10.00	4.51	5.05	-3.60%
YoY %	101.49%	-59.80%	-16.67%	-40.00%	121.73%	-10.69%	-	-
Horiz. %	80.20%	39.80%	99.01%	118.81%	198.02%	89.31%	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	102.84	78.60	144.89	126.62	121.45	125.04	115.15	-1.86%
YoY %	30.84%	-45.75%	14.43%	4.26%	-2.87%	8.59%	-	-
Horiz. %	89.31%	68.26%	125.83%	109.96%	105.47%	108.59%	100.00%	-
EPS	8.37	4.95	9.10	24.15	17.24	18.39	22.36	-15.09%
YoY %	69.09%	-45.60%	-62.32%	40.08%	-6.25%	-17.75%	-	-
Horiz. %	37.43%	22.14%	40.70%	108.01%	77.10%	82.25%	100.00%	-
DPS	4.24	2.17	5.55	6.68	11.15	5.08	2.84	6.90%
YoY %	95.39%	-60.90%	-16.92%	-40.09%	119.49%	78.87%	-	-
Horiz. %	149.30%	76.41%	195.42%	235.21%	392.61%	178.87%	100.00%	-
NAPS	1.5285	1.5591	1.5761	1.5893	1.3918	1.3294	1.1889	4.27%
YoY %	-1.96%	-1.08%	-0.83%	14.19%	4.69%	11.82%	-	-
Horiz. %	128.56%	131.14%	132.57%	133.68%	117.07%	111.82%	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	0.94	1.36	0.99	1.78	1.87	1.80	2.14	-12.80%
YoY %	-30.88%	37.37%	-44.38%	-4.81%	3.89%	-15.89%	-	-
Horiz. %	43.93%	63.55%	46.26%	83.18%	87.38%	84.11%	100.00%	-
P/EPS	11.50	21.66	15.74	9.34	13.17	12.25	11.04	0.68%
YoY %	-46.91%	37.61%	68.52%	-29.08%	7.51%	10.96%	-	-
Horiz. %	104.17%	196.20%	142.57%	84.60%	119.29%	110.96%	100.00%	-
EY	8.69	4.62	6.35	10.70	7.59	8.16	9.06	-0.69%
YoY %	88.10%	-27.24%	-40.65%	40.97%	-6.99%	-9.93%	-	-
Horiz. %	95.92%	50.99%	70.09%	118.10%	83.77%	90.07%	100.00%	-
DY	4.40	2.03	3.88	2.96	4.90	2.25	1.15	25.03%
YoY %	116.75%	-47.68%	31.08%	-39.59%	117.78%	95.65%	-	-
Horiz. %	382.61%	176.52%	337.39%	257.39%	426.09%	195.65%	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	0.92	1.27	1.05	1.74	1.83	1.56	2.33	-14.33%
YoY %	-27.56%	20.95%	-39.66%	-4.92%	17.31%	-33.05%	-	-
Horiz. %	39.48%	54.51%	45.06%	74.68%	78.54%	66.95%	100.00%	-
P/EPS	11.25	20.13	16.71	9.11	12.92	10.60	11.99	-1.05%
YoY %	-44.11%	20.47%	83.42%	-29.49%	21.89%	-11.59%	-	-
Horiz. %	93.83%	167.89%	139.37%	75.98%	107.76%	88.41%	100.00%	-
EY	8.89	4.97	5.98	10.97	7.74	9.43	8.34	1.06%
YoY %	78.87%	-16.89%	-45.49%	41.73%	-17.92%	13.07%	-	-
Horiz. %	106.59%	59.59%	71.70%	131.53%	92.81%	113.07%	100.00%	-
DY	4.50	2.18	3.65	3.03	5.00	2.60	1.06	27.22%
YoY %	106.42%	-40.27%	20.46%	-39.40%	92.31%	145.28%	-	-
Horiz. %	424.53%	205.66%	344.34%	285.85%	471.70%	245.28%	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