[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.57%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 178,327 85,902 481,117 372,993 289,395 131,290 669,777 -58.71%
PBT 11,712 14,585 92,481 84,264 63,037 24,944 87,988 -74.02%
Tax -879 -4,314 -28,664 -23,203 -15,303 -4,873 -40,911 -92.32%
NP 10,833 10,271 63,817 61,061 47,734 20,071 47,077 -62.54%
-
NP to SH 35,778 11,018 46,319 44,299 35,278 17,821 50,461 -20.53%
-
Tax Rate 7.51% 29.58% 30.99% 27.54% 24.28% 19.54% 46.50% -
Total Cost 167,494 75,631 417,300 311,932 241,661 111,219 622,700 -58.43%
-
Net Worth 734,035 735,504 736,878 747,283 742,057 737,121 721,437 1.16%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 20,468 10,451 10,451 10,455 31,366 -
Div Payout % - - 44.19% 23.59% 29.63% 58.67% 62.16% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 734,035 735,504 736,878 747,283 742,057 737,121 721,437 1.16%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.07% 11.96% 13.26% 16.37% 16.49% 15.29% 7.03% -
ROE 4.87% 1.50% 6.29% 5.93% 4.75% 2.42% 6.99% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.98 16.82 94.02 71.38 55.38 25.11 128.12 -58.01%
EPS 2.40 2.16 9.05 8.48 6.75 3.41 9.65 -60.55%
DPS 0.00 0.00 4.00 2.00 2.00 2.00 6.00 -
NAPS 1.44 1.44 1.44 1.43 1.42 1.41 1.38 2.88%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.88 18.25 102.19 79.22 61.47 27.89 142.26 -58.71%
EPS 7.60 2.34 9.84 9.41 7.49 3.79 10.72 -20.54%
DPS 0.00 0.00 4.35 2.22 2.22 2.22 6.66 -
NAPS 1.5591 1.5622 1.5651 1.5872 1.5761 1.5656 1.5323 1.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.99 1.05 1.00 1.11 1.29 1.56 1.80 -
P/RPS 2.83 6.24 1.06 1.56 2.33 6.21 1.40 60.07%
P/EPS 14.11 48.68 11.05 13.09 19.11 45.76 18.65 -17.01%
EY 7.09 2.05 9.05 7.64 5.23 2.19 5.36 20.56%
DY 0.00 0.00 4.00 1.80 1.55 1.28 3.33 -
P/NAPS 0.69 0.73 0.69 0.78 0.91 1.11 1.30 -34.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 31/05/19 25/02/19 22/11/18 23/08/18 28/05/18 28/02/18 -
Price 0.92 1.02 1.12 1.03 1.37 1.47 1.68 -
P/RPS 2.63 6.06 1.19 1.44 2.47 5.85 1.31 59.34%
P/EPS 13.11 47.28 12.37 12.15 20.29 43.12 17.40 -17.24%
EY 7.63 2.11 8.08 8.23 4.93 2.32 5.75 20.81%
DY 0.00 0.00 3.57 1.94 1.46 1.36 3.57 -
P/NAPS 0.64 0.71 0.78 0.72 0.96 1.04 1.22 -35.03%

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