[CBIP] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 15.55%
YoY- 32.87%
Quarter Report
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 472,386 435,729 668,730 589,280 536,831 597,499 563,146 -2.88%
PBT 44,702 82,122 78,762 165,811 132,658 106,412 129,987 -16.28%
Tax -8,818 -28,105 -38,607 -30,543 -32,634 -10,421 -25,812 -16.37%
NP 35,884 54,017 40,155 135,268 100,024 95,991 104,175 -16.26%
-
NP to SH 36,809 39,516 43,711 113,340 85,302 89,917 103,035 -15.75%
-
Tax Rate 19.73% 34.22% 49.02% 18.42% 24.60% 9.79% 19.86% -
Total Cost 436,502 381,712 628,575 454,012 436,807 501,508 458,971 -0.83%
-
Net Worth 724,710 735,504 737,121 749,497 648,979 611,083 562,282 4.31%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 10,100 10,234 26,152 31,449 52,502 23,900 13,394 -4.59%
Div Payout % 27.44% 25.90% 59.83% 27.75% 61.55% 26.58% 13.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 724,710 735,504 737,121 749,497 648,979 611,083 562,282 4.31%
NOSH 538,248 538,248 538,248 538,248 523,370 531,376 265,227 12.50%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.60% 12.40% 6.00% 22.95% 18.63% 16.07% 18.50% -
ROE 5.08% 5.37% 5.93% 15.12% 13.14% 14.71% 18.32% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 95.17 85.31 127.92 112.43 102.57 112.44 212.33 -12.50%
EPS 7.42 7.74 8.36 21.62 16.30 16.92 38.85 -24.09%
DPS 2.03 2.00 5.00 6.00 10.00 4.50 5.05 -14.07%
NAPS 1.46 1.44 1.41 1.43 1.24 1.15 2.12 -6.02%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 100.33 92.55 142.04 125.16 114.02 126.91 119.61 -2.88%
EPS 7.82 8.39 9.28 24.07 18.12 19.10 21.88 -15.74%
DPS 2.15 2.17 5.55 6.68 11.15 5.08 2.84 -4.52%
NAPS 1.5393 1.5622 1.5656 1.5919 1.3784 1.2979 1.1943 4.31%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.825 1.05 1.56 2.09 2.27 2.04 4.44 -
P/RPS 0.87 1.23 1.22 1.86 2.21 1.81 2.09 -13.57%
P/EPS 11.13 13.57 18.66 9.66 13.93 12.06 11.43 -0.44%
EY 8.99 7.37 5.36 10.35 7.18 8.29 8.75 0.45%
DY 2.47 1.91 3.21 2.87 4.41 2.20 1.14 13.74%
P/NAPS 0.57 0.73 1.11 1.46 1.83 1.77 2.09 -19.45%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 31/05/19 28/05/18 30/05/17 26/05/16 28/05/15 29/05/14 -
Price 0.92 1.02 1.47 2.08 2.07 2.03 4.54 -
P/RPS 0.97 1.20 1.15 1.85 2.02 1.81 2.14 -12.34%
P/EPS 12.41 13.18 17.58 9.62 12.70 12.00 11.69 1.00%
EY 8.06 7.58 5.69 10.40 7.87 8.34 8.56 -0.99%
DY 2.21 1.96 3.40 2.88 4.83 2.22 1.11 12.15%
P/NAPS 0.63 0.71 1.04 1.45 1.67 1.77 2.14 -18.42%

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