[CBIP] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -4.84%
YoY- -6.23%
Quarter Report
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 370,049 682,170 596,165 571,805 588,697 542,134 550,602 -6.40%
PBT 41,156 87,733 166,213 133,087 108,557 131,880 97,195 -13.33%
Tax -14,240 -42,012 -28,035 -42,088 -16,496 -25,859 -1,648 43.22%
NP 26,916 45,721 138,178 90,999 92,061 106,021 95,547 -19.02%
-
NP to SH 23,296 42,834 113,695 81,173 86,570 105,293 89,140 -20.03%
-
Tax Rate 34.60% 47.89% 16.87% 31.62% 15.20% 19.61% 1.70% -
Total Cost 343,133 636,449 457,987 480,806 496,636 436,113 455,055 -4.59%
-
Net Worth 734,035 742,057 748,263 655,286 625,928 559,759 501,315 6.55%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,234 26,152 31,449 52,502 23,900 13,394 53,534 -24.09%
Div Payout % 43.93% 61.05% 27.66% 64.68% 27.61% 12.72% 60.06% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 734,035 742,057 748,263 655,286 625,928 559,759 501,315 6.55%
NOSH 538,248 538,248 538,248 538,248 530,447 265,288 265,246 12.51%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.27% 6.70% 23.18% 15.91% 15.64% 19.56% 17.35% -
ROE 3.17% 5.77% 15.19% 12.39% 13.83% 18.81% 17.78% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 72.59 130.54 113.93 109.08 110.98 204.36 207.58 -16.05%
EPS 4.57 8.20 21.73 15.48 16.32 39.69 33.61 -28.27%
DPS 2.01 5.00 6.00 10.00 4.51 5.05 20.00 -31.80%
NAPS 1.44 1.42 1.43 1.25 1.18 2.11 1.89 -4.42%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 68.75 126.74 110.76 106.23 109.37 100.72 102.30 -6.40%
EPS 4.33 7.96 21.12 15.08 16.08 19.56 16.56 -20.02%
DPS 1.90 4.86 5.84 9.75 4.44 2.49 9.95 -24.10%
NAPS 1.3637 1.3787 1.3902 1.2174 1.1629 1.04 0.9314 6.55%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.99 1.29 2.03 2.04 2.00 4.38 2.62 -
P/RPS 1.36 0.99 1.78 1.87 1.80 2.14 1.26 1.28%
P/EPS 21.66 15.74 9.34 13.17 12.25 11.04 7.80 18.54%
EY 4.62 6.35 10.70 7.59 8.16 9.06 12.83 -15.64%
DY 2.03 3.88 2.96 4.90 2.25 1.15 7.63 -19.79%
P/NAPS 0.69 0.91 1.42 1.63 1.69 2.08 1.39 -11.01%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 23/08/18 23/08/17 26/08/16 18/08/15 25/08/14 19/08/13 -
Price 0.92 1.37 1.98 2.00 1.73 4.76 2.87 -
P/RPS 1.27 1.05 1.74 1.83 1.56 2.33 1.38 -1.37%
P/EPS 20.13 16.71 9.11 12.92 10.60 11.99 8.54 15.35%
EY 4.97 5.98 10.97 7.74 9.43 8.34 11.71 -13.30%
DY 2.18 3.65 3.03 5.00 2.60 1.06 6.97 -17.60%
P/NAPS 0.64 0.96 1.38 1.60 1.47 2.26 1.52 -13.41%

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

Post a Comment