[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

18-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 37.44%

YoY- -18.43%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	250,982	113,202	541,274	357,278	233,265	117,645	600,893	-44.15%
YoY %	121.71%	-79.09%	51.50%	53.16%	98.28%	-80.42%	-	-
Horiz. %	41.77%	18.84%	90.08%	59.46%	38.82%	19.58%	100.00%	-
PBT	42,256	13,423	143,089	73,567	48,744	23,807	108,446	-46.68%
YoY %	214.80%	-90.62%	94.50%	50.93%	104.75%	-78.05%	-	-
Horiz. %	38.97%	12.38%	131.94%	67.84%	44.95%	21.95%	100.00%	-
Tax	-13,733	-4,087	-19,852	-17,207	-8,511	-1,161	-11,224	14.41%
YoY %	-236.02%	79.41%	-15.37%	-102.17%	-633.07%	89.66%	-	-
Horiz. %	122.35%	36.41%	176.87%	153.31%	75.83%	10.34%	100.00%	-
NP	28,523	9,336	123,237	56,360	40,233	22,646	97,222	-55.88%
YoY %	205.52%	-92.42%	118.66%	40.08%	77.66%	-76.71%	-	-
Horiz. %	29.34%	9.60%	126.76%	57.97%	41.38%	23.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,295	9,316	97,985	54,658	39,769	21,999	91,205	-55.29%
YoY %	192.99%	-90.49%	79.27%	37.44%	80.78%	-75.88%	-	-
Horiz. %	29.93%	10.21%	107.43%	59.93%	43.60%	24.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.50%	30.45%	13.87%	23.39%	17.46%	4.88%	10.35%	-
YoY %	6.73%	119.54%	-40.70%	33.96%	257.79%	-52.85%	-	-
Horiz. %	314.01%	294.20%	134.01%	225.99%	168.70%	47.15%	100.00%	-
Total Cost	222,459	103,866	418,037	300,918	193,032	94,999	503,671	-42.03%
YoY %	114.18%	-75.15%	38.92%	55.89%	103.19%	-81.14%	-	-
Horiz. %	44.17%	20.62%	83.00%	59.74%	38.33%	18.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	654,870	648,979	667,405	637,764	626,534	611,083	600,455	5.95%
YoY %	0.91%	-2.76%	4.65%	1.79%	2.53%	1.77%	-	-
Horiz. %	109.06%	108.08%	111.15%	106.21%	104.34%	101.77%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	15,716	15,701	52,551	31,624	15,928	15,941	42,510	-48.52%
YoY %	0.10%	-70.12%	66.17%	98.54%	-0.08%	-62.50%	-	-
Horiz. %	36.97%	36.93%	123.62%	74.39%	37.47%	37.50%	100.00%	-
Div Payout %	57.58%	168.54%	53.63%	57.86%	40.05%	72.46%	46.61%	-
YoY %	-65.84%	214.26%	-7.31%	44.47%	-44.73%	55.46%	-	-
Horiz. %	123.54%	361.60%	115.06%	124.14%	85.93%	155.46%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	654,870	648,979	667,405	637,764	626,534	611,083	600,455	5.95%
YoY %	0.91%	-2.76%	4.65%	1.79%	2.53%	1.77%	-	-
Horiz. %	109.06%	108.08%	111.15%	106.21%	104.34%	101.77%	100.00%	-
NOSH	538,248	523,370	525,516	527,078	530,961	531,376	531,376	0.86%
YoY %	2.84%	-0.41%	-0.30%	-0.73%	-0.08%	0.00%	-	-
Horiz. %	101.29%	98.49%	98.90%	99.19%	99.92%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	11.36%	8.25%	22.77%	15.77%	17.25%	19.25%	16.18%	-
YoY %	37.70%	-63.77%	44.39%	-8.58%	-10.39%	18.97%	-	-
Horiz. %	70.21%	50.99%	140.73%	97.47%	106.61%	118.97%	100.00%	-
ROE	4.17%	1.44%	14.68%	8.57%	6.35%	3.60%	15.19%	-
YoY %	189.58%	-90.19%	71.30%	34.96%	76.39%	-76.30%	-	-
Horiz. %	27.45%	9.48%	96.64%	56.42%	41.80%	23.70%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	47.91	21.63	103.00	67.78	43.93	22.14	113.08	-43.61%
YoY %	121.50%	-79.00%	51.96%	54.29%	98.42%	-80.42%	-	-
Horiz. %	42.37%	19.13%	91.09%	59.94%	38.85%	19.58%	100.00%	-
EPS	5.21	1.78	18.64	10.37	7.49	4.14	17.17	-54.87%
YoY %	192.70%	-90.45%	79.75%	38.45%	80.92%	-75.89%	-	-
Horiz. %	30.34%	10.37%	108.56%	60.40%	43.62%	24.11%	100.00%	-
DPS	3.00	3.00	10.00	6.00	3.00	3.00	8.00	-48.02%
YoY %	0.00%	-70.00%	66.67%	100.00%	0.00%	-62.50%	-	-
Horiz. %	37.50%	37.50%	125.00%	75.00%	37.50%	37.50%	100.00%	-
NAPS	1.25	1.24	1.27	1.21	1.18	1.15	1.13	6.96%
YoY %	0.81%	-2.36%	4.96%	2.54%	2.61%	1.77%	-	-
Horiz. %	110.62%	109.73%	112.39%	107.08%	104.42%	101.77%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 526,113
RPS	53.31	24.04	114.96	75.88	49.54	24.99	127.63	-44.15%
YoY %	121.76%	-79.09%	51.50%	53.17%	98.24%	-80.42%	-	-
Horiz. %	41.77%	18.84%	90.07%	59.45%	38.82%	19.58%	100.00%	-
EPS	5.80	1.98	20.81	11.61	8.45	4.67	19.37	-55.27%
YoY %	192.93%	-90.49%	79.24%	37.40%	80.94%	-75.89%	-	-
Horiz. %	29.94%	10.22%	107.43%	59.94%	43.62%	24.11%	100.00%	-
DPS	3.34	3.33	11.16	6.72	3.38	3.39	9.03	-48.50%
YoY %	0.30%	-70.16%	66.07%	98.82%	-0.29%	-62.46%	-	-
Horiz. %	36.99%	36.88%	123.59%	74.42%	37.43%	37.54%	100.00%	-
NAPS	1.3909	1.3784	1.4175	1.3546	1.3307	1.2979	1.2753	5.96%
YoY %	0.91%	-2.76%	4.64%	1.80%	2.53%	1.77%	-	-
Horiz. %	109.06%	108.08%	111.15%	106.22%	104.34%	101.77%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.04	2.27	2.05	1.87	2.00	2.04	2.01	-
P/RPS	4.26	10.49	1.99	2.76	4.55	9.21	1.78	79.01%
YoY %	-59.39%	427.14%	-27.90%	-39.34%	-50.60%	417.42%	-	-
Horiz. %	239.33%	589.33%	111.80%	155.06%	255.62%	517.42%	100.00%	-
P/EPS	39.16	127.53	10.99	18.03	26.70	49.28	11.71	123.79%
YoY %	-69.29%	1,060.42%	-39.05%	-32.47%	-45.82%	320.84%	-	-
Horiz. %	334.42%	1,089.07%	93.85%	153.97%	228.01%	420.84%	100.00%	-
EY	2.55	0.78	9.10	5.55	3.75	2.03	8.54	-55.35%
YoY %	226.92%	-91.43%	63.96%	48.00%	84.73%	-76.23%	-	-
Horiz. %	29.86%	9.13%	106.56%	64.99%	43.91%	23.77%	100.00%	-
DY	1.47	1.32	4.88	3.21	1.50	1.47	3.98	-48.55%
YoY %	11.36%	-72.95%	52.02%	114.00%	2.04%	-63.07%	-	-
Horiz. %	36.93%	33.17%	122.61%	80.65%	37.69%	36.93%	100.00%	-
P/NAPS	1.63	1.83	1.61	1.55	1.69	1.77	1.78	-5.70%
YoY %	-10.93%	13.66%	3.87%	-8.28%	-4.52%	-0.56%	-	-
Horiz. %	91.57%	102.81%	90.45%	87.08%	94.94%	99.44%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/16	26/05/16	24/02/16	18/11/15	18/08/15	28/05/15	25/02/15	-
Price	2.00	2.07	2.15	1.92	1.73	2.03	2.07	-
P/RPS	4.17	9.57	2.09	2.83	3.94	9.17	1.83	73.25%
YoY %	-56.43%	357.89%	-26.15%	-28.17%	-57.03%	401.09%	-	-
Horiz. %	227.87%	522.95%	114.21%	154.64%	215.30%	501.09%	100.00%	-
P/EPS	38.39	116.29	11.53	18.51	23.10	49.03	12.06	116.54%
YoY %	-66.99%	908.59%	-37.71%	-19.87%	-52.89%	306.55%	-	-
Horiz. %	318.33%	964.26%	95.61%	153.48%	191.54%	406.55%	100.00%	-
EY	2.61	0.86	8.67	5.40	4.33	2.04	8.29	-53.75%
YoY %	203.49%	-90.08%	60.56%	24.71%	112.25%	-75.39%	-	-
Horiz. %	31.48%	10.37%	104.58%	65.14%	52.23%	24.61%	100.00%	-
DY	1.50	1.45	4.65	3.13	1.73	1.48	3.86	-46.77%
YoY %	3.45%	-68.82%	48.56%	80.92%	16.89%	-61.66%	-	-
Horiz. %	38.86%	37.56%	120.47%	81.09%	44.82%	38.34%	100.00%	-
P/NAPS	1.60	1.67	1.69	1.59	1.47	1.77	1.83	-8.57%
YoY %	-4.19%	-1.18%	6.29%	8.16%	-16.95%	-3.28%	-	-
Horiz. %	87.43%	91.26%	92.35%	86.89%	80.33%	96.72%	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