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

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	233,265	117,645	600,893	394,860	245,461	121,039	590,441	-46.25%
YoY %	98.28%	-80.42%	52.18%	60.86%	102.79%	-79.50%	-	-
Horiz. %	39.51%	19.92%	101.77%	66.88%	41.57%	20.50%	100.00%	-
PBT	48,744	23,807	108,446	75,634	48,586	25,841	127,139	-47.31%
YoY %	104.75%	-78.05%	43.38%	55.67%	88.02%	-79.68%	-	-
Horiz. %	38.34%	18.73%	85.30%	59.49%	38.21%	20.32%	100.00%	-
Tax	-8,511	-1,161	-11,224	-5,638	-3,192	7,378	-35,370	-61.41%
YoY %	-633.07%	89.66%	-99.08%	-76.63%	-143.26%	120.86%	-	-
Horiz. %	24.06%	3.28%	31.73%	15.94%	9.02%	-20.86%	100.00%	-
NP	40,233	22,646	97,222	69,996	45,394	33,219	91,769	-42.37%
YoY %	77.66%	-76.71%	38.90%	54.20%	36.65%	-63.80%	-	-
Horiz. %	43.84%	24.68%	105.94%	76.27%	49.47%	36.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,769	21,999	91,205	67,009	44,404	23,287	98,416	-45.43%
YoY %	80.78%	-75.88%	36.11%	50.91%	90.68%	-76.34%	-	-
Horiz. %	40.41%	22.35%	92.67%	68.09%	45.12%	23.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.46%	4.88%	10.35%	7.45%	6.57%	-28.55%	27.82%	-
YoY %	257.79%	-52.85%	38.93%	13.39%	123.01%	-202.62%	-	-
Horiz. %	62.76%	17.54%	37.20%	26.78%	23.62%	-102.62%	100.00%	-
Total Cost	193,032	94,999	503,671	324,864	200,067	87,820	498,672	-46.97%
YoY %	103.19%	-81.14%	55.04%	62.38%	127.81%	-82.39%	-	-
Horiz. %	38.71%	19.05%	101.00%	65.15%	40.12%	17.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,534	611,083	600,455	580,956	559,691	562,282	530,648	11.74%
YoY %	2.53%	1.77%	3.36%	3.80%	-0.46%	5.96%	-	-
Horiz. %	118.07%	115.16%	113.16%	109.48%	105.47%	105.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	15,928	15,941	42,510	21,222	13,262	132	26,532	-28.90%
YoY %	-0.08%	-62.50%	100.31%	60.02%	9,946.97%	-99.50%	-	-
Horiz. %	60.03%	60.08%	160.22%	79.99%	49.98%	0.50%	100.00%	-
Div Payout %	40.05%	72.46%	46.61%	31.67%	29.87%	0.57%	26.96%	-
YoY %	-44.73%	55.46%	47.17%	6.03%	5,140.35%	-97.89%	-	-
Horiz. %	148.55%	268.77%	172.89%	117.47%	110.79%	2.11%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	626,534	611,083	600,455	580,956	559,691	562,282	530,648	11.74%
YoY %	2.53%	1.77%	3.36%	3.80%	-0.46%	5.96%	-	-
Horiz. %	118.07%	115.16%	113.16%	109.48%	105.47%	105.96%	100.00%	-
NOSH	530,961	531,376	531,376	265,277	265,256	265,227	265,324	59.00%
YoY %	-0.08%	0.00%	100.31%	0.01%	0.01%	-0.04%	-	-
Horiz. %	200.12%	200.27%	200.27%	99.98%	99.97%	99.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	17.25%	19.25%	16.18%	17.73%	18.49%	27.44%	15.54%	-
YoY %	-10.39%	18.97%	-8.74%	-4.11%	-32.62%	76.58%	-	-
Horiz. %	111.00%	123.87%	104.12%	114.09%	118.98%	176.58%	100.00%	-
ROE	6.35%	3.60%	15.19%	11.53%	7.93%	4.14%	18.55%	-
YoY %	76.39%	-76.30%	31.74%	45.40%	91.55%	-77.68%	-	-
Horiz. %	34.23%	19.41%	81.89%	62.16%	42.75%	22.32%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	43.93	22.14	113.08	148.85	92.54	45.64	222.54	-66.19%
YoY %	98.42%	-80.42%	-24.03%	60.85%	102.76%	-79.49%	-	-
Horiz. %	19.74%	9.95%	50.81%	66.89%	41.58%	20.51%	100.00%	-
EPS	7.49	4.14	17.17	25.26	16.74	8.78	37.10	-65.68%
YoY %	80.92%	-75.89%	-32.03%	50.90%	90.66%	-76.33%	-	-
Horiz. %	20.19%	11.16%	46.28%	68.09%	45.12%	23.67%	100.00%	-
DPS	3.00	3.00	8.00	8.00	5.00	0.05	10.00	-55.28%
YoY %	0.00%	-62.50%	0.00%	60.00%	9,900.00%	-99.50%	-	-
Horiz. %	30.00%	30.00%	80.00%	80.00%	50.00%	0.50%	100.00%	-
NAPS	1.18	1.15	1.13	2.19	2.11	2.12	2.00	-29.72%
YoY %	2.61%	1.77%	-48.40%	3.79%	-0.47%	6.00%	-	-
Horiz. %	59.00%	57.50%	56.50%	109.50%	105.50%	106.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 265,316
RPS	49.54	24.99	127.63	83.87	52.13	25.71	125.41	-46.25%
YoY %	98.24%	-80.42%	52.18%	60.89%	102.76%	-79.50%	-	-
Horiz. %	39.50%	19.93%	101.77%	66.88%	41.57%	20.50%	100.00%	-
EPS	8.45	4.67	19.37	14.23	9.43	4.95	20.90	-45.41%
YoY %	80.94%	-75.89%	36.12%	50.90%	90.51%	-76.32%	-	-
Horiz. %	40.43%	22.34%	92.68%	68.09%	45.12%	23.68%	100.00%	-
DPS	3.38	3.39	9.03	4.51	2.82	0.03	5.64	-28.98%
YoY %	-0.29%	-62.46%	100.22%	59.93%	9,300.00%	-99.47%	-	-
Horiz. %	59.93%	60.11%	160.11%	79.96%	50.00%	0.53%	100.00%	-
NAPS	1.3307	1.2979	1.2753	1.2339	1.1888	1.1943	1.1271	11.74%
YoY %	2.53%	1.77%	3.36%	3.79%	-0.46%	5.96%	-	-
Horiz. %	118.06%	115.15%	113.15%	109.48%	105.47%	105.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.00	2.04	2.01	4.90	4.38	4.44	3.21	-
P/RPS	4.55	9.21	1.78	3.29	4.73	9.73	1.44	115.78%
YoY %	-50.60%	417.42%	-45.90%	-30.44%	-51.39%	575.69%	-	-
Horiz. %	315.97%	639.58%	123.61%	228.47%	328.47%	675.69%	100.00%	-
P/EPS	26.70	49.28	11.71	19.40	26.16	50.57	8.65	112.43%
YoY %	-45.82%	320.84%	-39.64%	-25.84%	-48.27%	484.62%	-	-
Horiz. %	308.67%	569.71%	135.38%	224.28%	302.43%	584.62%	100.00%	-
EY	3.75	2.03	8.54	5.16	3.82	1.98	11.56	-52.88%
YoY %	84.73%	-76.23%	65.50%	35.08%	92.93%	-82.87%	-	-
Horiz. %	32.44%	17.56%	73.88%	44.64%	33.04%	17.13%	100.00%	-
DY	1.50	1.47	3.98	1.63	1.14	0.01	3.12	-38.71%
YoY %	2.04%	-63.07%	144.17%	42.98%	11,300.00%	-99.68%	-	-
Horiz. %	48.08%	47.12%	127.56%	52.24%	36.54%	0.32%	100.00%	-
P/NAPS	1.69	1.77	1.78	2.24	2.08	2.09	1.61	3.29%
YoY %	-4.52%	-0.56%	-20.54%	7.69%	-0.48%	29.81%	-	-
Horiz. %	104.97%	109.94%	110.56%	139.13%	129.19%	129.81%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	28/05/15	25/02/15	20/11/14	25/08/14	29/05/14	25/02/14	-
Price	1.73	2.03	2.07	2.18	4.76	4.54	3.87	-
P/RPS	3.94	9.17	1.83	1.46	5.14	9.95	1.74	72.69%
YoY %	-57.03%	401.09%	25.34%	-71.60%	-48.34%	471.84%	-	-
Horiz. %	226.44%	527.01%	105.17%	83.91%	295.40%	571.84%	100.00%	-
P/EPS	23.10	49.03	12.06	8.63	28.43	51.71	10.43	70.15%
YoY %	-52.89%	306.55%	39.75%	-69.64%	-45.02%	395.78%	-	-
Horiz. %	221.48%	470.09%	115.63%	82.74%	272.58%	495.78%	100.00%	-
EY	4.33	2.04	8.29	11.59	3.52	1.93	9.58	-41.19%
YoY %	112.25%	-75.39%	-28.47%	229.26%	82.38%	-79.85%	-	-
Horiz. %	45.20%	21.29%	86.53%	120.98%	36.74%	20.15%	100.00%	-
DY	1.73	1.48	3.86	3.67	1.05	0.01	2.58	-23.44%
YoY %	16.89%	-61.66%	5.18%	249.52%	10,400.00%	-99.61%	-	-
Horiz. %	67.05%	57.36%	149.61%	142.25%	40.70%	0.39%	100.00%	-
P/NAPS	1.47	1.77	1.83	1.00	2.26	2.14	1.94	-16.92%
YoY %	-16.95%	-3.28%	83.00%	-55.75%	5.61%	10.31%	-	-
Horiz. %	75.77%	91.24%	94.33%	51.55%	116.49%	110.31%	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