[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	113,202	541,274	357,278	233,265	117,645	600,893	394,860	-56.48%
YoY %	-79.09%	51.50%	53.16%	98.28%	-80.42%	52.18%	-	-
Horiz. %	28.67%	137.08%	90.48%	59.08%	29.79%	152.18%	100.00%	-
PBT	13,423	143,089	73,567	48,744	23,807	108,446	75,634	-68.38%
YoY %	-90.62%	94.50%	50.93%	104.75%	-78.05%	43.38%	-	-
Horiz. %	17.75%	189.19%	97.27%	64.45%	31.48%	143.38%	100.00%	-
Tax	-4,087	-19,852	-17,207	-8,511	-1,161	-11,224	-5,638	-19.28%
YoY %	79.41%	-15.37%	-102.17%	-633.07%	89.66%	-99.08%	-	-
Horiz. %	72.49%	352.11%	305.20%	150.96%	20.59%	199.08%	100.00%	-
NP	9,336	123,237	56,360	40,233	22,646	97,222	69,996	-73.86%
YoY %	-92.42%	118.66%	40.08%	77.66%	-76.71%	38.90%	-	-
Horiz. %	13.34%	176.06%	80.52%	57.48%	32.35%	138.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,316	97,985	54,658	39,769	21,999	91,205	67,009	-73.13%
YoY %	-90.49%	79.27%	37.44%	80.78%	-75.88%	36.11%	-	-
Horiz. %	13.90%	146.23%	81.57%	59.35%	32.83%	136.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.45%	13.87%	23.39%	17.46%	4.88%	10.35%	7.45%	-
YoY %	119.54%	-40.70%	33.96%	257.79%	-52.85%	38.93%	-	-
Horiz. %	408.72%	186.17%	313.96%	234.36%	65.50%	138.93%	100.00%	-
Total Cost	103,866	418,037	300,918	193,032	94,999	503,671	324,864	-53.21%
YoY %	-75.15%	38.92%	55.89%	103.19%	-81.14%	55.04%	-	-
Horiz. %	31.97%	128.68%	92.63%	59.42%	29.24%	155.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,979	667,405	637,764	626,534	611,083	600,455	580,956	7.65%
YoY %	-2.76%	4.65%	1.79%	2.53%	1.77%	3.36%	-	-
Horiz. %	111.71%	114.88%	109.78%	107.85%	105.19%	103.36%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	15,701	52,551	31,624	15,928	15,941	42,510	21,222	-18.18%
YoY %	-70.12%	66.17%	98.54%	-0.08%	-62.50%	100.31%	-	-
Horiz. %	73.98%	247.63%	149.02%	75.05%	75.12%	200.31%	100.00%	-
Div Payout %	168.54%	53.63%	57.86%	40.05%	72.46%	46.61%	31.67%	-
YoY %	214.26%	-7.31%	44.47%	-44.73%	55.46%	47.17%	-	-
Horiz. %	532.18%	169.34%	182.70%	126.46%	228.80%	147.17%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	648,979	667,405	637,764	626,534	611,083	600,455	580,956	7.65%
YoY %	-2.76%	4.65%	1.79%	2.53%	1.77%	3.36%	-	-
Horiz. %	111.71%	114.88%	109.78%	107.85%	105.19%	103.36%	100.00%	-
NOSH	523,370	525,516	527,078	530,961	531,376	531,376	265,277	57.23%
YoY %	-0.41%	-0.30%	-0.73%	-0.08%	0.00%	100.31%	-	-
Horiz. %	197.29%	198.10%	198.69%	200.15%	200.31%	200.31%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	8.25%	22.77%	15.77%	17.25%	19.25%	16.18%	17.73%	-
YoY %	-63.77%	44.39%	-8.58%	-10.39%	18.97%	-8.74%	-	-
Horiz. %	46.53%	128.43%	88.95%	97.29%	108.57%	91.26%	100.00%	-
ROE	1.44%	14.68%	8.57%	6.35%	3.60%	15.19%	11.53%	-
YoY %	-90.19%	71.30%	34.96%	76.39%	-76.30%	31.74%	-	-
Horiz. %	12.49%	127.32%	74.33%	55.07%	31.22%	131.74%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	21.63	103.00	67.78	43.93	22.14	113.08	148.85	-72.32%
YoY %	-79.00%	51.96%	54.29%	98.42%	-80.42%	-24.03%	-	-
Horiz. %	14.53%	69.20%	45.54%	29.51%	14.87%	75.97%	100.00%	-
EPS	1.78	18.64	10.37	7.49	4.14	17.17	25.26	-82.91%
YoY %	-90.45%	79.75%	38.45%	80.92%	-75.89%	-32.03%	-	-
Horiz. %	7.05%	73.79%	41.05%	29.65%	16.39%	67.97%	100.00%	-
DPS	3.00	10.00	6.00	3.00	3.00	8.00	8.00	-47.96%
YoY %	-70.00%	66.67%	100.00%	0.00%	-62.50%	0.00%	-	-
Horiz. %	37.50%	125.00%	75.00%	37.50%	37.50%	100.00%	100.00%	-
NAPS	1.24	1.27	1.21	1.18	1.15	1.13	2.19	-31.53%
YoY %	-2.36%	4.96%	2.54%	2.61%	1.77%	-48.40%	-	-
Horiz. %	56.62%	57.99%	55.25%	53.88%	52.51%	51.60%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 530,447
RPS	24.04	114.96	75.88	49.54	24.99	127.63	83.87	-56.49%
YoY %	-79.09%	51.50%	53.17%	98.24%	-80.42%	52.18%	-	-
Horiz. %	28.66%	137.07%	90.47%	59.07%	29.80%	152.18%	100.00%	-
EPS	1.98	20.81	11.61	8.45	4.67	19.37	14.23	-73.11%
YoY %	-90.49%	79.24%	37.40%	80.94%	-75.89%	36.12%	-	-
Horiz. %	13.91%	146.24%	81.59%	59.38%	32.82%	136.12%	100.00%	-
DPS	3.33	11.16	6.72	3.38	3.39	9.03	4.51	-18.29%
YoY %	-70.16%	66.07%	98.82%	-0.29%	-62.46%	100.22%	-	-
Horiz. %	73.84%	247.45%	149.00%	74.94%	75.17%	200.22%	100.00%	-
NAPS	1.3784	1.4175	1.3546	1.3307	1.2979	1.2753	1.2339	7.65%
YoY %	-2.76%	4.64%	1.80%	2.53%	1.77%	3.36%	-	-
Horiz. %	111.71%	114.88%	109.78%	107.85%	105.19%	103.36%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	2.27	2.05	1.87	2.00	2.04	2.01	4.90	-
P/RPS	10.49	1.99	2.76	4.55	9.21	1.78	3.29	116.47%
YoY %	427.14%	-27.90%	-39.34%	-50.60%	417.42%	-45.90%	-	-
Horiz. %	318.84%	60.49%	83.89%	138.30%	279.94%	54.10%	100.00%	-
P/EPS	127.53	10.99	18.03	26.70	49.28	11.71	19.40	250.51%
YoY %	1,060.42%	-39.05%	-32.47%	-45.82%	320.84%	-39.64%	-	-
Horiz. %	657.37%	56.65%	92.94%	137.63%	254.02%	60.36%	100.00%	-
EY	0.78	9.10	5.55	3.75	2.03	8.54	5.16	-71.59%
YoY %	-91.43%	63.96%	48.00%	84.73%	-76.23%	65.50%	-	-
Horiz. %	15.12%	176.36%	107.56%	72.67%	39.34%	165.50%	100.00%	-
DY	1.32	4.88	3.21	1.50	1.47	3.98	1.63	-13.10%
YoY %	-72.95%	52.02%	114.00%	2.04%	-63.07%	144.17%	-	-
Horiz. %	80.98%	299.39%	196.93%	92.02%	90.18%	244.17%	100.00%	-
P/NAPS	1.83	1.61	1.55	1.69	1.77	1.78	2.24	-12.59%
YoY %	13.66%	3.87%	-8.28%	-4.52%	-0.56%	-20.54%	-	-
Horiz. %	81.70%	71.88%	69.20%	75.45%	79.02%	79.46%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	24/02/16	18/11/15	18/08/15	28/05/15	25/02/15	20/11/14	-
Price	2.07	2.15	1.92	1.73	2.03	2.07	2.18	-
P/RPS	9.57	2.09	2.83	3.94	9.17	1.83	1.46	249.84%
YoY %	357.89%	-26.15%	-28.17%	-57.03%	401.09%	25.34%	-	-
Horiz. %	655.48%	143.15%	193.84%	269.86%	628.08%	125.34%	100.00%	-
P/EPS	116.29	11.53	18.51	23.10	49.03	12.06	8.63	465.37%
YoY %	908.59%	-37.71%	-19.87%	-52.89%	306.55%	39.75%	-	-
Horiz. %	1,347.51%	133.60%	214.48%	267.67%	568.13%	139.75%	100.00%	-
EY	0.86	8.67	5.40	4.33	2.04	8.29	11.59	-82.31%
YoY %	-90.08%	60.56%	24.71%	112.25%	-75.39%	-28.47%	-	-
Horiz. %	7.42%	74.81%	46.59%	37.36%	17.60%	71.53%	100.00%	-
DY	1.45	4.65	3.13	1.73	1.48	3.86	3.67	-46.12%
YoY %	-68.82%	48.56%	80.92%	16.89%	-61.66%	5.18%	-	-
Horiz. %	39.51%	126.70%	85.29%	47.14%	40.33%	105.18%	100.00%	-
P/NAPS	1.67	1.69	1.59	1.47	1.77	1.83	1.00	40.71%
YoY %	-1.18%	6.29%	8.16%	-16.95%	-3.28%	83.00%	-	-
Horiz. %	167.00%	169.00%	159.00%	147.00%	177.00%	183.00%	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