[CBIP] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Cumulative Result
Revenue	869,092	614,284	542,192	450,263	481,117	669,777	577,883	7.03%
YoY %	41.48%	13.30%	20.42%	-6.41%	-28.17%	15.90%	-	-
Horiz. %	150.39%	106.30%	93.82%	77.92%	83.26%	115.90%	100.00%	-
PBT	478	103,741	72,865	44,328	92,481	87,988	139,528	-61.15%
YoY %	-99.54%	42.37%	64.38%	-52.07%	5.11%	-36.94%	-	-
Horiz. %	0.34%	74.35%	52.22%	31.77%	66.28%	63.06%	100.00%	-
Tax	-13,250	-8,642	-25,281	-10,806	-28,664	-40,911	-18,291	-5.22%
YoY %	-53.32%	65.82%	-133.95%	62.30%	29.94%	-123.67%	-	-
Horiz. %	72.44%	47.25%	138.22%	59.08%	156.71%	223.67%	100.00%	-
NP	-12,772	95,099	47,584	33,522	63,817	47,077	121,237	-
YoY %	-113.43%	99.85%	41.95%	-47.47%	35.56%	-61.17%	-	-
Horiz. %	-10.53%	78.44%	39.25%	27.65%	52.64%	38.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,991	87,334	56,648	35,540	46,319	50,461	101,649	-
YoY %	-106.86%	54.17%	59.39%	-23.27%	-8.21%	-50.36%	-	-
Horiz. %	-5.89%	85.92%	55.73%	34.96%	45.57%	49.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2,771.97%	8.33%	34.70%	24.38%	30.99%	46.50%	13.11%	-
YoY %	33,176.95%	-75.99%	42.33%	-21.33%	-33.35%	254.69%	-	-
Horiz. %	21,143.94%	63.54%	264.68%	185.96%	236.38%	354.69%	100.00%	-
Total Cost	881,864	519,185	494,608	416,741	417,300	622,700	456,646	11.58%
YoY %	69.86%	4.97%	18.68%	-0.13%	-32.99%	36.36%	-	-
Horiz. %	193.12%	113.70%	108.31%	91.26%	91.38%	136.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	783,846	797,864	748,711	727,253	736,878	721,437	723,291	1.34%
YoY %	-1.76%	6.57%	2.95%	-1.31%	2.14%	-0.26%	-	-
Horiz. %	108.37%	110.31%	103.51%	100.55%	101.88%	99.74%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	9,559	19,225	19,574	10,100	20,468	31,366	31,447	-17.99%
YoY %	-50.28%	-1.78%	93.80%	-50.65%	-34.74%	-0.26%	-	-
Horiz. %	30.40%	61.13%	62.24%	32.12%	65.09%	99.74%	100.00%	-
Div Payout %	0.00%	22.01%	34.55%	28.42%	44.19%	62.16%	30.94%	-
YoY %	0.00%	-36.30%	21.57%	-35.69%	-28.91%	100.90%	-	-
Horiz. %	0.00%	71.14%	111.67%	91.86%	142.82%	200.90%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	783,846	797,864	748,711	727,253	736,878	721,437	723,291	1.34%
YoY %	-1.76%	6.57%	2.95%	-1.31%	2.14%	-0.26%	-	-
Horiz. %	108.37%	110.31%	103.51%	100.55%	101.88%	99.74%	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%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	-1.47%	15.48%	8.78%	7.44%	13.26%	7.03%	20.98%	-
YoY %	-109.50%	76.31%	18.01%	-43.89%	88.62%	-66.49%	-	-
Horiz. %	-7.01%	73.78%	41.85%	35.46%	63.20%	33.51%	100.00%	-
ROE	-0.76%	10.95%	7.57%	4.89%	6.29%	6.99%	14.05%	-
YoY %	-106.94%	44.65%	54.81%	-22.26%	-10.01%	-50.25%	-	-
Horiz. %	-5.41%	77.94%	53.88%	34.80%	44.77%	49.75%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	181.84	127.81	110.80	89.15	94.02	128.12	110.26	8.69%
YoY %	42.27%	15.35%	24.28%	-5.18%	-26.62%	16.20%	-	-
Horiz. %	164.92%	115.92%	100.49%	80.85%	85.27%	116.20%	100.00%	-
EPS	-1.25	18.17	11.58	7.04	9.05	9.65	19.39	-
YoY %	-106.88%	56.91%	64.49%	-22.21%	-6.22%	-50.23%	-	-
Horiz. %	-6.45%	93.71%	59.72%	36.31%	46.67%	49.77%	100.00%	-
DPS	2.00	4.00	4.00	2.00	4.00	6.00	6.00	-16.72%
YoY %	-50.00%	0.00%	100.00%	-50.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	66.67%	66.67%	33.33%	66.67%	100.00%	100.00%	-
NAPS	1.64	1.66	1.53	1.44	1.44	1.38	1.38	2.91%
YoY %	-1.20%	8.50%	6.25%	0.00%	4.35%	0.00%	-	-
Horiz. %	118.84%	120.29%	110.87%	104.35%	104.35%	100.00%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	161.47	114.13	100.73	83.65	89.39	124.44	107.36	7.03%
YoY %	41.48%	13.30%	20.42%	-6.42%	-28.17%	15.91%	-	-
Horiz. %	150.40%	106.31%	93.82%	77.92%	83.26%	115.91%	100.00%	-
EPS	-1.11	16.23	10.52	6.60	8.61	9.38	18.89	-
YoY %	-106.84%	54.28%	59.39%	-23.34%	-8.21%	-50.34%	-	-
Horiz. %	-5.88%	85.92%	55.69%	34.94%	45.58%	49.66%	100.00%	-
DPS	1.78	3.57	3.64	1.88	3.80	5.83	5.84	-17.95%
YoY %	-50.14%	-1.92%	93.62%	-50.53%	-34.82%	-0.17%	-	-
Horiz. %	30.48%	61.13%	62.33%	32.19%	65.07%	99.83%	100.00%	-
NAPS	1.4563	1.4823	1.391	1.3511	1.369	1.3403	1.3438	1.34%
YoY %	-1.75%	6.56%	2.95%	-1.31%	2.14%	-0.26%	-	-
Horiz. %	108.37%	110.31%	103.51%	100.54%	101.88%	99.74%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	1.10	1.17	1.11	1.10	1.00	1.80	1.97	-
P/RPS	0.60	0.92	1.00	1.23	1.06	1.40	1.79	-16.64%
YoY %	-34.78%	-8.00%	-18.70%	16.04%	-24.29%	-21.79%	-	-
Horiz. %	33.52%	51.40%	55.87%	68.72%	59.22%	78.21%	100.00%	-
P/EPS	-87.76	6.44	9.59	15.63	11.05	18.65	10.16	-
YoY %	-1,462.73%	-32.85%	-38.64%	41.45%	-40.75%	83.56%	-	-
Horiz. %	-863.78%	63.39%	94.39%	153.84%	108.76%	183.56%	100.00%	-
EY	-1.14	15.53	10.43	6.40	9.05	5.36	9.84	-
YoY %	-107.34%	48.90%	62.97%	-29.28%	68.84%	-45.53%	-	-
Horiz. %	-11.59%	157.83%	106.00%	65.04%	91.97%	54.47%	100.00%	-
DY	1.82	3.42	3.60	1.82	4.00	3.33	3.05	-8.24%
YoY %	-46.78%	-5.00%	97.80%	-54.50%	20.12%	9.18%	-	-
Horiz. %	59.67%	112.13%	118.03%	59.67%	131.15%	109.18%	100.00%	-
P/NAPS	0.67	0.70	0.73	0.76	0.69	1.30	1.43	-11.86%
YoY %	-4.29%	-4.11%	-3.95%	10.14%	-46.92%	-9.09%	-	-
Horiz. %	46.85%	48.95%	51.05%	53.15%	48.25%	90.91%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/23	24/02/22	22/03/21	27/02/20	25/02/19	28/02/18	22/02/17	-
Price	1.03	1.35	1.20	0.91	1.12	1.68	2.15	-
P/RPS	0.57	1.06	1.08	1.02	1.19	1.31	1.95	-18.52%
YoY %	-46.23%	-1.85%	5.88%	-14.29%	-9.16%	-32.82%	-	-
Horiz. %	29.23%	54.36%	55.38%	52.31%	61.03%	67.18%	100.00%	-
P/EPS	-82.17	7.43	10.37	12.93	12.37	17.40	11.09	-
YoY %	-1,205.92%	-28.35%	-19.80%	4.53%	-28.91%	56.90%	-	-
Horiz. %	-740.94%	67.00%	93.51%	116.59%	111.54%	156.90%	100.00%	-
EY	-1.22	13.46	9.65	7.73	8.08	5.75	9.02	-
YoY %	-109.06%	39.48%	24.84%	-4.33%	40.52%	-36.25%	-	-
Horiz. %	-13.53%	149.22%	106.98%	85.70%	89.58%	63.75%	100.00%	-
DY	1.94	2.96	3.33	2.20	3.57	3.57	2.79	-5.87%
YoY %	-34.46%	-11.11%	51.36%	-38.38%	0.00%	27.96%	-	-
Horiz. %	69.53%	106.09%	119.35%	78.85%	127.96%	127.96%	100.00%	-
P/NAPS	0.63	0.81	0.78	0.63	0.78	1.22	1.56	-14.01%
YoY %	-22.22%	3.85%	23.81%	-19.23%	-36.07%	-21.79%	-	-
Horiz. %	40.38%	51.92%	50.00%	40.38%	50.00%	78.21%	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