[CBIP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	466,530	490,922	587,536	529,788	270,552	298,804	341,398	5.33%
YoY %	-4.97%	-16.44%	10.90%	95.82%	-9.46%	-12.48%	-	-
Horiz. %	136.65%	143.80%	172.10%	155.18%	79.25%	87.52%	100.00%	-
PBT	97,488	97,172	87,690	97,796	57,080	59,546	34,450	18.92%
YoY %	0.33%	10.81%	-10.33%	71.33%	-4.14%	72.85%	-	-
Horiz. %	282.98%	282.07%	254.54%	283.88%	165.69%	172.85%	100.00%	-
Tax	-17,022	-6,384	-6,538	284,152	34,008	-8,382	1,698	-
YoY %	-166.64%	2.36%	-102.30%	735.54%	505.73%	-593.64%	-	-
Horiz. %	-1,002.47%	-375.97%	-385.04%	16,734.51%	2,002.83%	-493.64%	100.00%	-
NP	80,466	90,788	81,152	381,948	91,088	51,164	36,148	14.26%
YoY %	-11.37%	11.87%	-78.75%	319.32%	78.03%	41.54%	-	-
Horiz. %	222.60%	251.16%	224.50%	1,056.62%	251.99%	141.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,538	88,808	75,054	376,012	91,788	50,062	34,336	15.02%
YoY %	-10.44%	18.33%	-80.04%	309.65%	83.35%	45.80%	-	-
Horiz. %	231.65%	258.64%	218.59%	1,095.10%	267.32%	145.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.46%	6.57%	7.46%	-290.56%	-59.58%	14.08%	-4.93%	-
YoY %	165.75%	-11.93%	102.57%	-387.68%	-523.15%	385.60%	-	-
Horiz. %	-354.16%	-133.27%	-151.32%	5,893.71%	1,208.52%	-285.60%	100.00%	-
Total Cost	386,064	400,134	506,384	147,840	179,464	247,640	305,250	3.99%
YoY %	-3.52%	-20.98%	242.52%	-17.62%	-27.53%	-18.87%	-	-
Horiz. %	126.47%	131.08%	165.89%	48.43%	58.79%	81.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	626,534	559,691	501,598	472,295	274,239	261,936	225,752	18.53%
YoY %	11.94%	11.58%	6.20%	72.22%	4.70%	16.03%	-	-
Horiz. %	277.53%	247.92%	222.19%	209.21%	121.48%	116.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	31,857	26,525	26,539	214,679	-	13,364	13,518	15.35%
YoY %	20.10%	-0.05%	-87.64%	0.00%	-	-1.14%	-	-
Horiz. %	235.66%	196.22%	196.32%	1,588.10%	-	98.86%	100.00%	-
Div Payout %	40.05%	29.87%	35.36%	57.09%	-	26.70%	39.37%	-
YoY %	34.08%	-15.53%	-38.06%	0.00%	-	-32.18%	-	-
Horiz. %	101.73%	75.87%	89.81%	145.01%	-	67.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	626,534	559,691	501,598	472,295	274,239	261,936	225,752	18.53%
YoY %	11.94%	11.58%	6.20%	72.22%	4.70%	16.03%	-	-
Horiz. %	277.53%	247.92%	222.19%	209.21%	121.48%	116.03%	100.00%	-
NOSH	530,961	265,256	265,396	268,349	137,119	133,641	135,181	25.59%
YoY %	100.17%	-0.05%	-1.10%	95.71%	2.60%	-1.14%	-	-
Horiz. %	392.78%	196.22%	196.33%	198.51%	101.43%	98.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	17.25%	18.49%	13.81%	72.09%	33.67%	17.12%	10.59%	-
YoY %	-6.71%	33.89%	-80.84%	114.11%	96.67%	61.66%	-	-
Horiz. %	162.89%	174.60%	130.41%	680.74%	317.94%	161.66%	100.00%	-
ROE	12.69%	15.87%	14.96%	79.61%	33.47%	19.11%	15.21%	-
YoY %	-20.04%	6.08%	-81.21%	137.85%	75.14%	25.64%	-	-
Horiz. %	83.43%	104.34%	98.36%	523.41%	220.05%	125.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	87.87	185.07	221.38	197.42	197.31	223.59	252.55	-16.12%
YoY %	-52.52%	-16.40%	12.14%	0.06%	-11.75%	-11.47%	-	-
Horiz. %	34.79%	73.28%	87.66%	78.17%	78.13%	88.53%	100.00%	-
EPS	14.98	33.48	28.28	140.12	33.46	37.46	25.40	-8.42%
YoY %	-55.26%	18.39%	-79.82%	318.77%	-10.68%	47.48%	-	-
Horiz. %	58.98%	131.81%	111.34%	551.65%	131.73%	147.48%	100.00%	-
DPS	6.00	10.00	10.00	80.00	0.00	10.00	10.00	-8.15%
YoY %	-40.00%	0.00%	-87.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	100.00%	800.00%	0.00%	100.00%	100.00%	-
NAPS	1.18	2.11	1.89	1.76	2.00	1.96	1.67	-5.62%
YoY %	-44.08%	11.64%	7.39%	-12.00%	2.04%	17.37%	-	-
Horiz. %	70.66%	126.35%	113.17%	105.39%	119.76%	117.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 268,325
RPS	86.68	91.21	109.16	98.43	50.27	55.51	63.43	5.34%
YoY %	-4.97%	-16.44%	10.90%	95.80%	-9.44%	-12.49%	-	-
Horiz. %	136.65%	143.80%	172.10%	155.18%	79.25%	87.51%	100.00%	-
EPS	14.78	16.50	13.94	69.86	17.05	9.30	6.38	15.02%
YoY %	-10.42%	18.36%	-80.05%	309.74%	83.33%	45.77%	-	-
Horiz. %	231.66%	258.62%	218.50%	1,094.98%	267.24%	145.77%	100.00%	-
DPS	5.92	4.93	4.93	39.88	0.00	2.48	2.51	15.36%
YoY %	20.08%	0.00%	-87.64%	0.00%	0.00%	-1.20%	-	-
Horiz. %	235.86%	196.41%	196.41%	1,588.84%	0.00%	98.80%	100.00%	-
NAPS	1.164	1.0398	0.9319	0.8775	0.5095	0.4866	0.4194	18.53%
YoY %	11.94%	11.58%	6.20%	72.23%	4.71%	16.02%	-	-
Horiz. %	277.54%	247.93%	222.20%	209.23%	121.48%	116.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.00	4.38	2.62	2.54	2.00	1.26	1.52	-
P/RPS	2.28	2.37	1.18	1.29	1.01	0.56	0.60	24.90%
YoY %	-3.80%	100.85%	-8.53%	27.72%	80.36%	-6.67%	-	-
Horiz. %	380.00%	395.00%	196.67%	215.00%	168.33%	93.33%	100.00%	-
P/EPS	13.35	13.08	9.26	1.81	2.99	3.36	5.98	14.31%
YoY %	2.06%	41.25%	411.60%	-39.46%	-11.01%	-43.81%	-	-
Horiz. %	223.24%	218.73%	154.85%	30.27%	50.00%	56.19%	100.00%	-
EY	7.49	7.64	10.79	55.17	33.47	29.73	16.71	-12.51%
YoY %	-1.96%	-29.19%	-80.44%	64.83%	12.58%	77.92%	-	-
Horiz. %	44.82%	45.72%	64.57%	330.16%	200.30%	177.92%	100.00%	-
DY	3.00	2.28	3.82	31.50	0.00	7.94	6.58	-12.26%
YoY %	31.58%	-40.31%	-87.87%	0.00%	0.00%	20.67%	-	-
Horiz. %	45.59%	34.65%	58.05%	478.72%	0.00%	120.67%	100.00%	-
P/NAPS	1.69	2.08	1.39	1.44	1.00	0.64	0.91	10.86%
YoY %	-18.75%	49.64%	-3.47%	44.00%	56.25%	-29.67%	-	-
Horiz. %	185.71%	228.57%	152.75%	158.24%	109.89%	70.33%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	25/08/14	19/08/13	16/08/12	25/08/11	23/08/10	21/08/09	-
Price	1.73	4.76	2.87	2.70	1.92	1.59	1.54	-
P/RPS	1.97	2.57	1.30	1.37	0.97	0.71	0.61	21.56%
YoY %	-23.35%	97.69%	-5.11%	41.24%	36.62%	16.39%	-	-
Horiz. %	322.95%	421.31%	213.11%	224.59%	159.02%	116.39%	100.00%	-
P/EPS	11.55	14.22	10.15	1.93	2.87	4.24	6.06	11.34%
YoY %	-18.78%	40.10%	425.91%	-32.75%	-32.31%	-30.03%	-	-
Horiz. %	190.59%	234.65%	167.49%	31.85%	47.36%	69.97%	100.00%	-
EY	8.66	7.03	9.85	51.90	34.86	23.56	16.49	-10.17%
YoY %	23.19%	-28.63%	-81.02%	48.88%	47.96%	42.87%	-	-
Horiz. %	52.52%	42.63%	59.73%	314.74%	211.40%	142.87%	100.00%	-
DY	3.47	2.10	3.48	29.63	0.00	6.29	6.49	-9.90%
YoY %	65.24%	-39.66%	-88.26%	0.00%	0.00%	-3.08%	-	-
Horiz. %	53.47%	32.36%	53.62%	456.55%	0.00%	96.92%	100.00%	-
P/NAPS	1.47	2.26	1.52	1.53	0.96	0.81	0.92	8.12%
YoY %	-34.96%	48.68%	-0.65%	59.38%	18.52%	-11.96%	-	-
Horiz. %	159.78%	245.65%	165.22%	166.30%	104.35%	88.04%	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