[CBIP] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	526,480	573,148	498,126	307,461	308,718	345,061	364,794	6.30%
YoY %	-8.14%	15.06%	62.01%	-0.41%	-10.53%	-5.41%	-	-
Horiz. %	144.32%	157.12%	136.55%	84.28%	84.63%	94.59%	100.00%	-
PBT	100,845	97,052	105,562	66,200	75,946	40,294	72,838	5.56%
YoY %	3.91%	-8.06%	59.46%	-12.83%	88.48%	-44.68%	-	-
Horiz. %	138.45%	133.24%	144.93%	90.89%	104.27%	55.32%	100.00%	-
Tax	-7,517	-10,240	186,433	31,558	-10,490	-2,406	-8,784	-2.56%
YoY %	26.59%	-105.49%	490.76%	400.84%	-335.99%	72.61%	-	-
Horiz. %	85.58%	116.58%	-2,122.42%	-359.27%	119.42%	27.39%	100.00%	-
NP	93,328	86,812	291,996	97,758	65,456	37,888	64,054	6.47%
YoY %	7.51%	-70.27%	198.69%	49.35%	72.76%	-40.85%	-	-
Horiz. %	145.70%	135.53%	455.86%	152.62%	102.19%	59.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,345	79,353	286,785	97,684	64,186	36,352	62,462	6.14%
YoY %	12.59%	-72.33%	193.58%	52.19%	76.57%	-41.80%	-	-
Horiz. %	143.04%	127.04%	459.14%	156.39%	102.76%	58.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.45%	10.55%	-176.61%	-47.67%	13.81%	5.97%	12.06%	-
YoY %	-29.38%	105.97%	-270.48%	-445.18%	131.32%	-50.50%	-	-
Horiz. %	61.77%	87.48%	-1,464.43%	-395.27%	114.51%	49.50%	100.00%	-
Total Cost	433,152	486,336	206,130	209,702	243,262	307,173	300,740	6.26%
YoY %	-10.94%	135.94%	-1.70%	-13.80%	-20.81%	2.14%	-	-
Horiz. %	144.03%	161.71%	68.54%	69.73%	80.89%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,956	522,713	474,934	271,344	273,013	236,666	211,815	18.30%
YoY %	11.14%	10.06%	75.03%	-0.61%	15.36%	11.73%	-	-
Horiz. %	274.28%	246.78%	224.22%	128.10%	128.89%	111.73%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	28,296	35,378	178,883	-	17,585	9,015	9,169	20.65%
YoY %	-20.02%	-80.22%	0.00%	-	95.06%	-1.68%	-	-
Horiz. %	308.61%	385.84%	1,950.95%	-	191.79%	98.32%	100.00%	-
Div Payout %	31.67%	44.58%	62.38%	-	27.40%	24.80%	14.68%	-
YoY %	-28.96%	-28.53%	0.00%	-	10.48%	68.94%	-	-
Horiz. %	215.74%	303.68%	424.93%	-	186.65%	168.94%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	580,956	522,713	474,934	271,344	273,013	236,666	211,815	18.30%
YoY %	11.14%	10.06%	75.03%	-0.61%	15.36%	11.73%	-	-
Horiz. %	274.28%	246.78%	224.22%	128.10%	128.89%	111.73%	100.00%	-
NOSH	265,277	265,336	268,324	135,672	131,890	135,238	137,542	11.56%
YoY %	-0.02%	-1.11%	97.77%	2.87%	-2.48%	-1.68%	-	-
Horiz. %	192.87%	192.91%	195.09%	98.64%	95.89%	98.32%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	17.73%	15.15%	58.62%	31.80%	21.20%	10.98%	17.56%	-
YoY %	17.03%	-74.16%	84.34%	50.00%	93.08%	-37.47%	-	-
Horiz. %	100.97%	86.28%	333.83%	181.09%	120.73%	62.53%	100.00%	-
ROE	15.38%	15.18%	60.38%	36.00%	23.51%	15.36%	29.49%	-
YoY %	1.32%	-74.86%	67.72%	53.13%	53.06%	-47.91%	-	-
Horiz. %	52.15%	51.48%	204.75%	122.08%	79.72%	52.09%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	198.46	216.01	185.64	226.62	234.07	255.15	265.22	-4.71%
YoY %	-8.12%	16.36%	-18.08%	-3.18%	-8.26%	-3.80%	-	-
Horiz. %	74.83%	81.45%	69.99%	85.45%	88.26%	96.20%	100.00%	-
EPS	33.68	29.91	106.88	36.00	48.67	26.88	45.41	-4.85%
YoY %	12.60%	-72.02%	196.89%	-26.03%	81.06%	-40.81%	-	-
Horiz. %	74.17%	65.87%	235.37%	79.28%	107.18%	59.19%	100.00%	-
DPS	10.67	13.33	66.67	0.00	13.33	6.67	6.67	8.14%
YoY %	-19.95%	-80.01%	0.00%	0.00%	99.85%	0.00%	-	-
Horiz. %	159.97%	199.85%	999.55%	0.00%	199.85%	100.00%	100.00%	-
NAPS	2.19	1.97	1.77	2.00	2.07	1.75	1.54	6.04%
YoY %	11.17%	11.30%	-11.50%	-3.38%	18.29%	13.64%	-	-
Horiz. %	142.21%	127.92%	114.94%	129.87%	134.42%	113.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 135,691
RPS	97.81	106.48	92.55	57.12	57.36	64.11	67.77	6.30%
YoY %	-8.14%	15.05%	62.03%	-0.42%	-10.53%	-5.40%	-	-
Horiz. %	144.33%	157.12%	136.56%	84.29%	84.64%	94.60%	100.00%	-
EPS	16.60	14.74	53.28	18.15	11.93	6.75	11.60	6.15%
YoY %	12.62%	-72.33%	193.55%	52.14%	76.74%	-41.81%	-	-
Horiz. %	143.10%	127.07%	459.31%	156.47%	102.84%	58.19%	100.00%	-
DPS	5.26	6.57	33.23	0.00	3.27	1.68	1.70	20.70%
YoY %	-19.94%	-80.23%	0.00%	0.00%	94.64%	-1.18%	-	-
Horiz. %	309.41%	386.47%	1,954.71%	0.00%	192.35%	98.82%	100.00%	-
NAPS	1.0793	0.9711	0.8824	0.5041	0.5072	0.4397	0.3935	18.30%
YoY %	11.14%	10.05%	75.04%	-0.61%	15.35%	11.74%	-	-
Horiz. %	274.28%	246.79%	224.24%	128.11%	128.89%	111.74%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	4.90	2.75	2.65	1.74	1.71	1.55	1.57	-
P/RPS	2.47	1.27	1.43	0.77	0.73	0.61	0.59	26.93%
YoY %	94.49%	-11.19%	85.71%	5.48%	19.67%	3.39%	-	-
Horiz. %	418.64%	215.25%	242.37%	130.51%	123.73%	103.39%	100.00%	-
P/EPS	14.55	9.20	2.48	2.42	3.51	5.77	3.46	27.03%
YoY %	58.15%	270.97%	2.48%	-31.05%	-39.17%	66.76%	-	-
Horiz. %	420.52%	265.90%	71.68%	69.94%	101.45%	166.76%	100.00%	-
EY	6.87	10.88	40.33	41.38	28.46	17.34	28.93	-21.29%
YoY %	-36.86%	-73.02%	-2.54%	45.40%	64.13%	-40.06%	-	-
Horiz. %	23.75%	37.61%	139.41%	143.03%	98.38%	59.94%	100.00%	-
DY	2.18	4.85	25.16	0.00	7.80	4.30	4.25	-10.52%
YoY %	-55.05%	-80.72%	0.00%	0.00%	81.40%	1.18%	-	-
Horiz. %	51.29%	114.12%	592.00%	0.00%	183.53%	101.18%	100.00%	-
P/NAPS	2.24	1.40	1.50	0.87	0.83	0.89	1.02	14.00%
YoY %	60.00%	-6.67%	72.41%	4.82%	-6.74%	-12.75%	-	-
Horiz. %	219.61%	137.25%	147.06%	85.29%	81.37%	87.25%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/14	21/11/13	01/11/12	17/11/11	18/11/10	11/11/09	11/11/08	-
Price	2.18	3.11	2.71	1.98	1.69	1.45	1.17	-
P/RPS	1.10	1.44	1.46	0.87	0.72	0.57	0.44	16.49%
YoY %	-23.61%	-1.37%	67.82%	20.83%	26.32%	29.55%	-	-
Horiz. %	250.00%	327.27%	331.82%	197.73%	163.64%	129.55%	100.00%	-
P/EPS	6.47	10.40	2.54	2.75	3.47	5.39	2.58	16.55%
YoY %	-37.79%	309.45%	-7.64%	-20.75%	-35.62%	108.91%	-	-
Horiz. %	250.78%	403.10%	98.45%	106.59%	134.50%	208.91%	100.00%	-
EY	15.45	9.62	39.44	36.36	28.80	18.54	38.81	-14.22%
YoY %	60.60%	-75.61%	8.47%	26.25%	55.34%	-52.23%	-	-
Horiz. %	39.81%	24.79%	101.62%	93.69%	74.21%	47.77%	100.00%	-
DY	4.89	4.29	24.60	0.00	7.89	4.60	5.70	-2.52%
YoY %	13.99%	-82.56%	0.00%	0.00%	71.52%	-19.30%	-	-
Horiz. %	85.79%	75.26%	431.58%	0.00%	138.42%	80.70%	100.00%	-
P/NAPS	1.00	1.58	1.53	0.99	0.82	0.83	0.76	4.67%
YoY %	-36.71%	3.27%	54.55%	20.73%	-1.20%	9.21%	-	-
Horiz. %	131.58%	207.89%	201.32%	130.26%	107.89%	109.21%	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