[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 73.93%
YoY- 57.19%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 131,290 669,777 444,192 277,002 132,337 577,883 391,673 -51.77%
PBT 24,944 87,988 76,250 63,292 34,317 139,528 83,233 -55.24%
Tax -4,873 -40,911 -26,027 -14,403 -7,415 -18,291 -18,948 -59.59%
NP 20,071 47,077 50,223 48,889 26,902 121,237 64,285 -54.00%
-
NP to SH 17,821 50,461 49,713 42,905 24,668 101,649 55,793 -53.30%
-
Tax Rate 19.54% 46.50% 34.13% 22.76% 21.61% 13.11% 22.77% -
Total Cost 111,219 622,700 393,969 228,113 105,435 456,646 327,388 -51.34%
-
Net Worth 737,121 721,437 748,197 748,263 749,497 723,291 686,674 4.84%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 10,455 31,366 31,392 15,697 15,723 31,447 31,450 -52.04%
Div Payout % 58.67% 62.16% 63.15% 36.59% 63.74% 30.94% 56.37% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 737,121 721,437 748,197 748,263 749,497 723,291 686,674 4.84%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 15.29% 7.03% 11.31% 17.65% 20.33% 20.98% 16.41% -
ROE 2.42% 6.99% 6.64% 5.73% 3.29% 14.05% 8.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.11 128.12 84.90 52.94 25.25 110.26 74.72 -51.69%
EPS 3.41 9.65 9.50 8.20 4.71 19.39 10.64 -53.20%
DPS 2.00 6.00 6.00 3.00 3.00 6.00 6.00 -51.95%
NAPS 1.41 1.38 1.43 1.43 1.43 1.38 1.31 5.03%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 24.39 124.44 82.53 51.46 24.59 107.36 72.77 -51.78%
EPS 3.31 9.38 9.24 7.97 4.58 18.89 10.37 -53.32%
DPS 1.94 5.83 5.83 2.92 2.92 5.84 5.84 -52.06%
NAPS 1.3695 1.3403 1.3901 1.3902 1.3925 1.3438 1.2758 4.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.56 1.80 1.91 2.03 2.09 1.97 2.15 -
P/RPS 6.21 1.40 2.25 3.83 8.28 1.79 2.88 66.98%
P/EPS 45.76 18.65 20.10 24.76 44.41 10.16 20.20 72.57%
EY 2.19 5.36 4.97 4.04 2.25 9.84 4.95 -41.96%
DY 1.28 3.33 3.14 1.48 1.44 3.05 2.79 -40.54%
P/NAPS 1.11 1.30 1.34 1.42 1.46 1.43 1.64 -22.93%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 28/11/17 23/08/17 30/05/17 22/02/17 22/11/16 -
Price 1.47 1.68 1.81 1.98 2.08 2.15 1.96 -
P/RPS 5.85 1.31 2.13 3.74 8.24 1.95 2.62 70.91%
P/EPS 43.12 17.40 19.05 24.15 44.19 11.09 18.41 76.45%
EY 2.32 5.75 5.25 4.14 2.26 9.02 5.43 -43.30%
DY 1.36 3.57 3.31 1.52 1.44 2.79 3.06 -41.79%
P/NAPS 1.04 1.22 1.27 1.38 1.45 1.56 1.50 -21.68%

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