[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 97.96%
YoY- -17.78%
Quarter Report
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 85,902 481,117 372,993 289,395 131,290 669,777 444,192 -66.59%
PBT 14,585 92,481 84,264 63,037 24,944 87,988 76,250 -66.83%
Tax -4,314 -28,664 -23,203 -15,303 -4,873 -40,911 -26,027 -69.85%
NP 10,271 63,817 61,061 47,734 20,071 47,077 50,223 -65.32%
-
NP to SH 11,018 46,319 44,299 35,278 17,821 50,461 49,713 -63.41%
-
Tax Rate 29.58% 30.99% 27.54% 24.28% 19.54% 46.50% 34.13% -
Total Cost 75,631 417,300 311,932 241,661 111,219 622,700 393,969 -66.75%
-
Net Worth 735,504 736,878 747,283 742,057 737,121 721,437 748,197 -1.13%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 20,468 10,451 10,451 10,455 31,366 31,392 -
Div Payout % - 44.19% 23.59% 29.63% 58.67% 62.16% 63.15% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 735,504 736,878 747,283 742,057 737,121 721,437 748,197 -1.13%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.96% 13.26% 16.37% 16.49% 15.29% 7.03% 11.31% -
ROE 1.50% 6.29% 5.93% 4.75% 2.42% 6.99% 6.64% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.82 94.02 71.38 55.38 25.11 128.12 84.90 -66.04%
EPS 2.16 9.05 8.48 6.75 3.41 9.65 9.50 -62.78%
DPS 0.00 4.00 2.00 2.00 2.00 6.00 6.00 -
NAPS 1.44 1.44 1.43 1.42 1.41 1.38 1.43 0.46%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.96 89.39 69.30 53.77 24.39 124.44 82.53 -66.59%
EPS 2.05 8.61 8.23 6.55 3.31 9.38 9.24 -63.38%
DPS 0.00 3.80 1.94 1.94 1.94 5.83 5.83 -
NAPS 1.3665 1.369 1.3884 1.3787 1.3695 1.3403 1.3901 -1.13%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.05 1.00 1.11 1.29 1.56 1.80 1.91 -
P/RPS 6.24 1.06 1.56 2.33 6.21 1.40 2.25 97.51%
P/EPS 48.68 11.05 13.09 19.11 45.76 18.65 20.10 80.44%
EY 2.05 9.05 7.64 5.23 2.19 5.36 4.97 -44.61%
DY 0.00 4.00 1.80 1.55 1.28 3.33 3.14 -
P/NAPS 0.73 0.69 0.78 0.91 1.11 1.30 1.34 -33.32%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 25/02/19 22/11/18 23/08/18 28/05/18 28/02/18 28/11/17 -
Price 1.02 1.12 1.03 1.37 1.47 1.68 1.81 -
P/RPS 6.06 1.19 1.44 2.47 5.85 1.31 2.13 100.91%
P/EPS 47.28 12.37 12.15 20.29 43.12 17.40 19.05 83.41%
EY 2.11 8.08 8.23 4.93 2.32 5.75 5.25 -45.56%
DY 0.00 3.57 1.94 1.46 1.36 3.57 3.31 -
P/NAPS 0.71 0.78 0.72 0.96 1.04 1.22 1.27 -32.16%

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

Post a Comment