[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 192.99%

YoY- -31.37%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	132,337	577,883	391,673	250,982	113,202	541,274	357,278	-48.39%
YoY %	-77.10%	47.54%	56.06%	121.71%	-79.09%	51.50%	-	-
Horiz. %	37.04%	161.75%	109.63%	70.25%	31.68%	151.50%	100.00%	-
PBT	34,317	139,528	83,233	42,256	13,423	143,089	73,567	-39.82%
YoY %	-75.40%	67.64%	96.97%	214.80%	-90.62%	94.50%	-	-
Horiz. %	46.65%	189.66%	113.14%	57.44%	18.25%	194.50%	100.00%	-
Tax	-7,415	-18,291	-18,948	-13,733	-4,087	-19,852	-17,207	-42.91%
YoY %	59.46%	3.47%	-37.97%	-236.02%	79.41%	-15.37%	-	-
Horiz. %	43.09%	106.30%	110.12%	79.81%	23.75%	115.37%	100.00%	-
NP	26,902	121,237	64,285	28,523	9,336	123,237	56,360	-38.89%
YoY %	-77.81%	88.59%	125.38%	205.52%	-92.42%	118.66%	-	-
Horiz. %	47.73%	215.11%	114.06%	50.61%	16.56%	218.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,668	101,649	55,793	27,295	9,316	97,985	54,658	-41.13%
YoY %	-75.73%	82.19%	104.41%	192.99%	-90.49%	79.27%	-	-
Horiz. %	45.13%	185.97%	102.08%	49.94%	17.04%	179.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.61%	13.11%	22.77%	32.50%	30.45%	13.87%	23.39%	-
YoY %	64.84%	-42.42%	-29.94%	6.73%	119.54%	-40.70%	-	-
Horiz. %	92.39%	56.05%	97.35%	138.95%	130.18%	59.30%	100.00%	-
Total Cost	105,435	456,646	327,388	222,459	103,866	418,037	300,918	-50.26%
YoY %	-76.91%	39.48%	47.17%	114.18%	-75.15%	38.92%	-	-
Horiz. %	35.04%	151.75%	108.80%	73.93%	34.52%	138.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	749,497	723,291	686,674	654,870	648,979	667,405	637,764	11.35%
YoY %	3.62%	5.33%	4.86%	0.91%	-2.76%	4.65%	-	-
Horiz. %	117.52%	113.41%	107.67%	102.68%	101.76%	104.65%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	15,723	31,447	31,450	15,716	15,701	52,551	31,624	-37.21%
YoY %	-50.00%	-0.01%	100.11%	0.10%	-70.12%	66.17%	-	-
Horiz. %	49.72%	99.44%	99.45%	49.70%	49.65%	166.17%	100.00%	-
Div Payout %	63.74%	30.94%	56.37%	57.58%	168.54%	53.63%	57.86%	-
YoY %	106.01%	-45.11%	-2.10%	-65.84%	214.26%	-7.31%	-	-
Horiz. %	110.16%	53.47%	97.42%	99.52%	291.29%	92.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	749,497	723,291	686,674	654,870	648,979	667,405	637,764	11.35%
YoY %	3.62%	5.33%	4.86%	0.91%	-2.76%	4.65%	-	-
Horiz. %	117.52%	113.41%	107.67%	102.68%	101.76%	104.65%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	523,370	525,516	527,078	1.40%
YoY %	0.00%	0.00%	0.00%	2.84%	-0.41%	-0.30%	-	-
Horiz. %	102.12%	102.12%	102.12%	102.12%	99.30%	99.70%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	20.33%	20.98%	16.41%	11.36%	8.25%	22.77%	15.77%	-
YoY %	-3.10%	27.85%	44.45%	37.70%	-63.77%	44.39%	-	-
Horiz. %	128.92%	133.04%	104.06%	72.04%	52.31%	144.39%	100.00%	-
ROE	3.29%	14.05%	8.13%	4.17%	1.44%	14.68%	8.57%	-
YoY %	-76.58%	72.82%	94.96%	189.58%	-90.19%	71.30%	-	-
Horiz. %	38.39%	163.94%	94.87%	48.66%	16.80%	171.30%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	25.25	110.26	74.72	47.91	21.63	103.00	67.78	-48.19%
YoY %	-77.10%	47.56%	55.96%	121.50%	-79.00%	51.96%	-	-
Horiz. %	37.25%	162.67%	110.24%	70.68%	31.91%	151.96%	100.00%	-
EPS	4.71	19.39	10.64	5.21	1.78	18.64	10.37	-40.88%
YoY %	-75.71%	82.24%	104.22%	192.70%	-90.45%	79.75%	-	-
Horiz. %	45.42%	186.98%	102.60%	50.24%	17.16%	179.75%	100.00%	-
DPS	3.00	6.00	6.00	3.00	3.00	10.00	6.00	-36.97%
YoY %	-50.00%	0.00%	100.00%	0.00%	-70.00%	66.67%	-	-
Horiz. %	50.00%	100.00%	100.00%	50.00%	50.00%	166.67%	100.00%	-
NAPS	1.43	1.38	1.31	1.25	1.24	1.27	1.21	11.76%
YoY %	3.62%	5.34%	4.80%	0.81%	-2.36%	4.96%	-	-
Horiz. %	118.18%	114.05%	108.26%	103.31%	102.48%	104.96%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	28.11	122.74	83.19	53.31	24.04	114.96	75.88	-48.38%
YoY %	-77.10%	47.54%	56.05%	121.76%	-79.09%	51.50%	-	-
Horiz. %	37.05%	161.76%	109.63%	70.26%	31.68%	151.50%	100.00%	-
EPS	5.24	21.59	11.85	5.80	1.98	20.81	11.61	-41.13%
YoY %	-75.73%	82.19%	104.31%	192.93%	-90.49%	79.24%	-	-
Horiz. %	45.13%	185.96%	102.07%	49.96%	17.05%	179.24%	100.00%	-
DPS	3.34	6.68	6.68	3.34	3.33	11.16	6.72	-37.22%
YoY %	-50.00%	0.00%	100.00%	0.30%	-70.16%	66.07%	-	-
Horiz. %	49.70%	99.40%	99.40%	49.70%	49.55%	166.07%	100.00%	-
NAPS	1.5919	1.5362	1.4585	1.3909	1.3784	1.4175	1.3546	11.35%
YoY %	3.63%	5.33%	4.86%	0.91%	-2.76%	4.64%	-	-
Horiz. %	117.52%	113.41%	107.67%	102.68%	101.76%	104.64%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.09	1.97	2.15	2.04	2.27	2.05	1.87	-
P/RPS	8.28	1.79	2.88	4.26	10.49	1.99	2.76	107.86%
YoY %	362.57%	-37.85%	-32.39%	-59.39%	427.14%	-27.90%	-	-
Horiz. %	300.00%	64.86%	104.35%	154.35%	380.07%	72.10%	100.00%	-
P/EPS	44.41	10.16	20.20	39.16	127.53	10.99	18.03	82.28%
YoY %	337.11%	-49.70%	-48.42%	-69.29%	1,060.42%	-39.05%	-	-
Horiz. %	246.31%	56.35%	112.04%	217.19%	707.32%	60.95%	100.00%	-
EY	2.25	9.84	4.95	2.55	0.78	9.10	5.55	-45.19%
YoY %	-77.13%	98.79%	94.12%	226.92%	-91.43%	63.96%	-	-
Horiz. %	40.54%	177.30%	89.19%	45.95%	14.05%	163.96%	100.00%	-
DY	1.44	3.05	2.79	1.47	1.32	4.88	3.21	-41.37%
YoY %	-52.79%	9.32%	89.80%	11.36%	-72.95%	52.02%	-	-
Horiz. %	44.86%	95.02%	86.92%	45.79%	41.12%	152.02%	100.00%	-
P/NAPS	1.46	1.43	1.64	1.63	1.83	1.61	1.55	-3.90%
YoY %	2.10%	-12.80%	0.61%	-10.93%	13.66%	3.87%	-	-
Horiz. %	94.19%	92.26%	105.81%	105.16%	118.06%	103.87%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	30/05/17	22/02/17	22/11/16	26/08/16	26/05/16	24/02/16	18/11/15	-
Price	2.08	2.15	1.96	2.00	2.07	2.15	1.92	-
P/RPS	8.24	1.95	2.62	4.17	9.57	2.09	2.83	103.77%
YoY %	322.56%	-25.57%	-37.17%	-56.43%	357.89%	-26.15%	-	-
Horiz. %	291.17%	68.90%	92.58%	147.35%	338.16%	73.85%	100.00%	-
P/EPS	44.19	11.09	18.41	38.39	116.29	11.53	18.51	78.53%
YoY %	298.47%	-39.76%	-52.04%	-66.99%	908.59%	-37.71%	-	-
Horiz. %	238.74%	59.91%	99.46%	207.40%	628.25%	62.29%	100.00%	-
EY	2.26	9.02	5.43	2.61	0.86	8.67	5.40	-44.01%
YoY %	-74.94%	66.11%	108.05%	203.49%	-90.08%	60.56%	-	-
Horiz. %	41.85%	167.04%	100.56%	48.33%	15.93%	160.56%	100.00%	-
DY	1.44	2.79	3.06	1.50	1.45	4.65	3.13	-40.37%
YoY %	-48.39%	-8.82%	104.00%	3.45%	-68.82%	48.56%	-	-
Horiz. %	46.01%	89.14%	97.76%	47.92%	46.33%	148.56%	100.00%	-
P/NAPS	1.45	1.56	1.50	1.60	1.67	1.69	1.59	-5.95%
YoY %	-7.05%	4.00%	-6.25%	-4.19%	-1.18%	6.29%	-	-
Horiz. %	91.19%	98.11%	94.34%	100.63%	105.03%	106.29%	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