Highlights

[CBIP] YoY Quarter Result on 2021-03-31 [#1]

Stock [CBIP]: CB INDUSTRIAL PRODUCT HOLDING BHD
Announcement Date 10-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     -37.65%    YoY -     51.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 157,316 108,025 85,902 131,290 132,337 113,202 117,645 4.96%
  YoY % 45.63% 25.75% -34.57% -0.79% 16.90% -3.78% -
  Horiz. % 133.72% 91.82% 73.02% 111.60% 112.49% 96.22% 100.00%
PBT 21,383 14,959 14,585 24,944 34,317 13,423 23,807 -1.77%
  YoY % 42.94% 2.56% -41.53% -27.31% 155.66% -43.62% -
  Horiz. % 89.82% 62.83% 61.26% 104.78% 144.15% 56.38% 100.00%
Tax -2,185 -2,326 -4,314 -4,873 -7,415 -4,087 -1,161 11.10%
  YoY % 6.06% 46.08% 11.47% 34.28% -81.43% -252.02% -
  Horiz. % 188.20% 200.34% 371.58% 419.72% 638.67% 352.02% 100.00%
NP 19,198 12,633 10,271 20,071 26,902 9,336 22,646 -2.71%
  YoY % 51.97% 23.00% -48.83% -25.39% 188.15% -58.77% -
  Horiz. % 84.77% 55.78% 45.35% 88.63% 118.79% 41.23% 100.00%
NP to SH 18,578 12,287 11,018 17,821 24,668 9,316 21,999 -2.78%
  YoY % 51.20% 11.52% -38.17% -27.76% 164.79% -57.65% -
  Horiz. % 84.45% 55.85% 50.08% 81.01% 112.13% 42.35% 100.00%
Tax Rate 10.22 % 15.55 % 29.58 % 19.54 % 21.61 % 30.45 % 4.88 % 13.10%
  YoY % -34.28% -47.43% 51.38% -9.58% -29.03% 523.98% -
  Horiz. % 209.43% 318.65% 606.15% 400.41% 442.83% 623.98% 100.00%
Total Cost 138,118 95,392 75,631 111,219 105,435 103,866 94,999 6.43%
  YoY % 44.79% 26.13% -32.00% 5.49% 1.51% 9.33% -
  Horiz. % 145.39% 100.41% 79.61% 117.07% 110.99% 109.33% 100.00%
Net Worth 752,986 724,710 735,504 737,121 749,497 648,979 611,083 3.54%
  YoY % 3.90% -1.47% -0.22% -1.65% 15.49% 6.20% -
  Horiz. % 123.22% 118.59% 120.36% 120.63% 122.65% 106.20% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 10,455 15,723 15,701 15,941 -
  YoY % 0.00% 0.00% 0.00% -33.50% 0.14% -1.51% -
  Horiz. % 0.00% 0.00% 0.00% 65.59% 98.64% 98.49% 100.00%
Div Payout % - % - % - % 58.67 % 63.74 % 168.54 % 72.46 % -
  YoY % 0.00% 0.00% 0.00% -7.95% -62.18% 132.60% -
  Horiz. % 0.00% 0.00% 0.00% 80.97% 87.97% 232.60% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 752,986 724,710 735,504 737,121 749,497 648,979 611,083 3.54%
  YoY % 3.90% -1.47% -0.22% -1.65% 15.49% 6.20% -
  Horiz. % 123.22% 118.59% 120.36% 120.63% 122.65% 106.20% 100.00%
NOSH 485,798 496,377 510,767 522,781 524,124 523,370 531,376 -1.48%
  YoY % -2.13% -2.82% -2.30% -0.26% 0.14% -1.51% -
  Horiz. % 91.42% 93.41% 96.12% 98.38% 98.64% 98.49% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.20 % 11.69 % 11.96 % 15.29 % 20.33 % 8.25 % 19.25 % -7.31%
  YoY % 4.36% -2.26% -21.78% -24.79% 146.42% -57.14% -
  Horiz. % 63.38% 60.73% 62.13% 79.43% 105.61% 42.86% 100.00%
ROE 2.47 % 1.70 % 1.50 % 2.42 % 3.29 % 1.44 % 3.60 % -6.08%
  YoY % 45.29% 13.33% -38.02% -26.44% 128.47% -60.00% -
  Horiz. % 68.61% 47.22% 41.67% 67.22% 91.39% 40.00% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.38 21.76 16.82 25.11 25.25 21.63 22.14 6.53%
  YoY % 48.81% 29.37% -33.01% -0.55% 16.74% -2.30% -
  Horiz. % 146.25% 98.28% 75.97% 113.41% 114.05% 97.70% 100.00%
EPS 3.82 2.48 2.16 3.41 4.71 1.78 4.14 -1.33%
  YoY % 54.03% 14.81% -36.66% -27.60% 164.61% -57.00% -
  Horiz. % 92.27% 59.90% 52.17% 82.37% 113.77% 43.00% 100.00%
DPS 0.00 0.00 0.00 2.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 100.00% 100.00% 100.00%
NAPS 1.5500 1.4600 1.4400 1.4100 1.4300 1.2400 1.1500 5.10%
  YoY % 6.16% 1.39% 2.13% -1.40% 15.32% 7.83% -
  Horiz. % 134.78% 126.96% 125.22% 122.61% 124.35% 107.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 29.23 20.07 15.96 24.39 24.59 21.03 21.86 4.96%
  YoY % 45.64% 25.75% -34.56% -0.81% 16.93% -3.80% -
  Horiz. % 133.71% 91.81% 73.01% 111.57% 112.49% 96.20% 100.00%
EPS 3.45 2.28 2.05 3.31 4.58 1.73 4.09 -2.79%
  YoY % 51.32% 11.22% -38.07% -27.73% 164.74% -57.70% -
  Horiz. % 84.35% 55.75% 50.12% 80.93% 111.98% 42.30% 100.00%
DPS 0.00 0.00 0.00 1.94 2.92 2.92 2.96 -
  YoY % 0.00% 0.00% 0.00% -33.56% 0.00% -1.35% -
  Horiz. % 0.00% 0.00% 0.00% 65.54% 98.65% 98.65% 100.00%
NAPS 1.3990 1.3464 1.3665 1.3695 1.3925 1.2057 1.1353 3.54%
  YoY % 3.91% -1.47% -0.22% -1.65% 15.49% 6.20% -
  Horiz. % 123.23% 118.59% 120.36% 120.63% 122.65% 106.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.2500 0.8250 1.0500 1.5600 2.0900 2.2700 2.0400 -
P/RPS 3.86 3.79 6.24 6.21 8.28 10.49 9.21 -13.48%
  YoY % 1.85% -39.26% 0.48% -25.00% -21.07% 13.90% -
  Horiz. % 41.91% 41.15% 67.75% 67.43% 89.90% 113.90% 100.00%
P/EPS 32.69 33.33 48.68 45.76 44.41 127.53 49.28 -6.61%
  YoY % -1.92% -31.53% 6.38% 3.04% -65.18% 158.79% -
  Horiz. % 66.34% 67.63% 98.78% 92.86% 90.12% 258.79% 100.00%
EY 3.06 3.00 2.05 2.19 2.25 0.78 2.03 7.07%
  YoY % 2.00% 46.34% -6.39% -2.67% 188.46% -61.58% -
  Horiz. % 150.74% 147.78% 100.99% 107.88% 110.84% 38.42% 100.00%
DY 0.00 0.00 0.00 1.28 1.44 1.32 1.47 -
  YoY % 0.00% 0.00% 0.00% -11.11% 9.09% -10.20% -
  Horiz. % 0.00% 0.00% 0.00% 87.07% 97.96% 89.80% 100.00%
P/NAPS 0.81 0.57 0.73 1.11 1.46 1.83 1.77 -12.20%
  YoY % 42.11% -21.92% -34.23% -23.97% -20.22% 3.39% -
  Horiz. % 45.76% 32.20% 41.24% 62.71% 82.49% 103.39% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 30/06/20 31/05/19 28/05/18 30/05/17 26/05/16 28/05/15 -
Price 1.3500 0.9200 1.0200 1.4700 2.0800 2.0700 2.0300 -
P/RPS 4.17 4.23 6.06 5.85 8.24 9.57 9.17 -12.30%
  YoY % -1.42% -30.20% 3.59% -29.00% -13.90% 4.36% -
  Horiz. % 45.47% 46.13% 66.09% 63.79% 89.86% 104.36% 100.00%
P/EPS 35.30 37.17 47.28 43.12 44.19 116.29 49.03 -5.32%
  YoY % -5.03% -21.38% 9.65% -2.42% -62.00% 137.18% -
  Horiz. % 72.00% 75.81% 96.43% 87.95% 90.13% 237.18% 100.00%
EY 2.83 2.69 2.11 2.32 2.26 0.86 2.04 5.60%
  YoY % 5.20% 27.49% -9.05% 2.65% 162.79% -57.84% -
  Horiz. % 138.73% 131.86% 103.43% 113.73% 110.78% 42.16% 100.00%
DY 0.00 0.00 0.00 1.36 1.44 1.45 1.48 -
  YoY % 0.00% 0.00% 0.00% -5.56% -0.69% -2.03% -
  Horiz. % 0.00% 0.00% 0.00% 91.89% 97.30% 97.97% 100.00%
P/NAPS 0.87 0.63 0.71 1.04 1.45 1.67 1.77 -11.15%
  YoY % 38.10% -11.27% -31.73% -28.28% -13.17% -5.65% -
  Horiz. % 49.15% 35.59% 40.11% 58.76% 81.92% 94.35% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.600.00 
 UCREST 0.3550.00 
 PUC 0.1550.00 
 WILLOW 0.440.00 
 IRIS 0.2850.00 
 BTECH 0.4950.00 
 3A 0.9150.00 
 M3TECH 0.070.00 
 LAMBO 0.0150.00 
 NETX 0.0950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS