[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	481,117	372,993	289,395	131,290	669,777	444,192	277,002	44.34%
YoY %	28.99%	28.89%	120.42%	-80.40%	50.79%	60.36%	-	-
Horiz. %	173.69%	134.65%	104.47%	47.40%	241.80%	160.36%	100.00%	-
PBT	92,481	84,264	63,037	24,944	87,988	76,250	63,292	28.67%
YoY %	9.75%	33.67%	152.71%	-71.65%	15.39%	20.47%	-	-
Horiz. %	146.12%	133.14%	99.60%	39.41%	139.02%	120.47%	100.00%	-
Tax	-28,664	-23,203	-15,303	-4,873	-40,911	-26,027	-14,403	58.01%
YoY %	-23.54%	-51.62%	-214.04%	88.09%	-57.19%	-80.71%	-	-
Horiz. %	199.01%	161.10%	106.25%	33.83%	284.04%	180.71%	100.00%	-
NP	63,817	61,061	47,734	20,071	47,077	50,223	48,889	19.38%
YoY %	4.51%	27.92%	137.83%	-57.37%	-6.26%	2.73%	-	-
Horiz. %	130.53%	124.90%	97.64%	41.05%	96.29%	102.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,319	44,299	35,278	17,821	50,461	49,713	42,905	5.22%
YoY %	4.56%	25.57%	97.96%	-64.68%	1.50%	15.87%	-	-
Horiz. %	107.96%	103.25%	82.22%	41.54%	117.61%	115.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.99%	27.54%	24.28%	19.54%	46.50%	34.13%	22.76%	-
YoY %	12.53%	13.43%	24.26%	-57.98%	36.24%	49.96%	-	-
Horiz. %	136.16%	121.00%	106.68%	85.85%	204.31%	149.96%	100.00%	-
Total Cost	417,300	311,932	241,661	111,219	622,700	393,969	228,113	49.41%
YoY %	33.78%	29.08%	117.28%	-82.14%	58.06%	72.71%	-	-
Horiz. %	182.94%	136.74%	105.94%	48.76%	272.98%	172.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	736,878	747,283	742,057	737,121	721,437	748,197	748,263	-1.01%
YoY %	-1.39%	0.70%	0.67%	2.17%	-3.58%	-0.01%	-	-
Horiz. %	98.48%	99.87%	99.17%	98.51%	96.41%	99.99%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	20,468	10,451	10,451	10,455	31,366	31,392	15,697	19.29%
YoY %	95.85%	0.00%	-0.04%	-66.67%	-0.08%	99.99%	-	-
Horiz. %	130.39%	66.58%	66.58%	66.61%	199.82%	199.99%	100.00%	-
Div Payout %	44.19%	23.59%	29.63%	58.67%	62.16%	63.15%	36.59%	-
YoY %	87.33%	-20.38%	-49.50%	-5.61%	-1.57%	72.59%	-	-
Horiz. %	120.77%	64.47%	80.98%	160.34%	169.88%	172.59%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	736,878	747,283	742,057	737,121	721,437	748,197	748,263	-1.01%
YoY %	-1.39%	0.70%	0.67%	2.17%	-3.58%	-0.01%	-	-
Horiz. %	98.48%	99.87%	99.17%	98.51%	96.41%	99.99%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	538,248	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	13.26%	16.37%	16.49%	15.29%	7.03%	11.31%	17.65%	-
YoY %	-19.00%	-0.73%	7.85%	117.50%	-37.84%	-35.92%	-	-
Horiz. %	75.13%	92.75%	93.43%	86.63%	39.83%	64.08%	100.00%	-
ROE	6.29%	5.93%	4.75%	2.42%	6.99%	6.64%	5.73%	-
YoY %	6.07%	24.84%	96.28%	-65.38%	5.27%	15.88%	-	-
Horiz. %	109.77%	103.49%	82.90%	42.23%	121.99%	115.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	94.02	71.38	55.38	25.11	128.12	84.90	52.94	46.49%
YoY %	31.72%	28.89%	120.55%	-80.40%	50.91%	60.37%	-	-
Horiz. %	177.60%	134.83%	104.61%	47.43%	242.01%	160.37%	100.00%	-
EPS	9.05	8.48	6.75	3.41	9.65	9.50	8.20	6.77%
YoY %	6.72%	25.63%	97.95%	-64.66%	1.58%	15.85%	-	-
Horiz. %	110.37%	103.41%	82.32%	41.59%	117.68%	115.85%	100.00%	-
DPS	4.00	2.00	2.00	2.00	6.00	6.00	3.00	21.07%
YoY %	100.00%	0.00%	0.00%	-66.67%	0.00%	100.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	66.67%	200.00%	200.00%	100.00%	-
NAPS	1.44	1.43	1.42	1.41	1.38	1.43	1.43	0.46%
YoY %	0.70%	0.70%	0.71%	2.17%	-3.50%	0.00%	-	-
Horiz. %	100.70%	100.00%	99.30%	98.60%	96.50%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	89.39	69.30	53.77	24.39	124.44	82.53	51.46	44.35%
YoY %	28.99%	28.88%	120.46%	-80.40%	50.78%	60.38%	-	-
Horiz. %	173.71%	134.67%	104.49%	47.40%	241.82%	160.38%	100.00%	-
EPS	8.61	8.23	6.55	3.31	9.38	9.24	7.97	5.26%
YoY %	4.62%	25.65%	97.89%	-64.71%	1.52%	15.93%	-	-
Horiz. %	108.03%	103.26%	82.18%	41.53%	117.69%	115.93%	100.00%	-
DPS	3.80	1.94	1.94	1.94	5.83	5.83	2.92	19.14%
YoY %	95.88%	0.00%	0.00%	-66.72%	0.00%	99.66%	-	-
Horiz. %	130.14%	66.44%	66.44%	66.44%	199.66%	199.66%	100.00%	-
NAPS	1.369	1.3884	1.3787	1.3695	1.3403	1.3901	1.3902	-1.01%
YoY %	-1.40%	0.70%	0.67%	2.18%	-3.58%	-0.01%	-	-
Horiz. %	98.48%	99.87%	99.17%	98.51%	96.41%	99.99%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.00	1.11	1.29	1.56	1.80	1.91	2.03	-
P/RPS	1.06	1.56	2.33	6.21	1.40	2.25	3.83	-57.43%
YoY %	-32.05%	-33.05%	-62.48%	343.57%	-37.78%	-41.25%	-	-
Horiz. %	27.68%	40.73%	60.84%	162.14%	36.55%	58.75%	100.00%	-
P/EPS	11.05	13.09	19.11	45.76	18.65	20.10	24.76	-41.51%
YoY %	-15.58%	-31.50%	-58.24%	145.36%	-7.21%	-18.82%	-	-
Horiz. %	44.63%	52.87%	77.18%	184.81%	75.32%	81.18%	100.00%	-
EY	9.05	7.64	5.23	2.19	5.36	4.97	4.04	70.95%
YoY %	18.46%	46.08%	138.81%	-59.14%	7.85%	23.02%	-	-
Horiz. %	224.01%	189.11%	129.46%	54.21%	132.67%	123.02%	100.00%	-
DY	4.00	1.80	1.55	1.28	3.33	3.14	1.48	93.67%
YoY %	122.22%	16.13%	21.09%	-61.56%	6.05%	112.16%	-	-
Horiz. %	270.27%	121.62%	104.73%	86.49%	225.00%	212.16%	100.00%	-
P/NAPS	0.69	0.78	0.91	1.11	1.30	1.34	1.42	-38.11%
YoY %	-11.54%	-14.29%	-18.02%	-14.62%	-2.99%	-5.63%	-	-
Horiz. %	48.59%	54.93%	64.08%	78.17%	91.55%	94.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/02/19	22/11/18	23/08/18	28/05/18	28/02/18	28/11/17	23/08/17	-
Price	1.12	1.03	1.37	1.47	1.68	1.81	1.98	-
P/RPS	1.19	1.44	2.47	5.85	1.31	2.13	3.74	-53.29%
YoY %	-17.36%	-41.70%	-57.78%	346.56%	-38.50%	-43.05%	-	-
Horiz. %	31.82%	38.50%	66.04%	156.42%	35.03%	56.95%	100.00%	-
P/EPS	12.37	12.15	20.29	43.12	17.40	19.05	24.15	-35.90%
YoY %	1.81%	-40.12%	-52.95%	147.82%	-8.66%	-21.12%	-	-
Horiz. %	51.22%	50.31%	84.02%	178.55%	72.05%	78.88%	100.00%	-
EY	8.08	8.23	4.93	2.32	5.75	5.25	4.14	55.98%
YoY %	-1.82%	66.94%	112.50%	-59.65%	9.52%	26.81%	-	-
Horiz. %	195.17%	198.79%	119.08%	56.04%	138.89%	126.81%	100.00%	-
DY	3.57	1.94	1.46	1.36	3.57	3.31	1.52	76.41%
YoY %	84.02%	32.88%	7.35%	-61.90%	7.85%	117.76%	-	-
Horiz. %	234.87%	127.63%	96.05%	89.47%	234.87%	217.76%	100.00%	-
P/NAPS	0.78	0.72	0.96	1.04	1.22	1.27	1.38	-31.56%
YoY %	8.33%	-25.00%	-7.69%	-14.75%	-3.94%	-7.97%	-	-
Horiz. %	56.52%	52.17%	69.57%	75.36%	88.41%	92.03%	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