[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -63.66%
YoY- -70.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 212,276 108,025 450,263 280,243 178,327 85,902 481,117 -42.07%
PBT 20,051 14,959 44,328 13,949 11,712 14,585 92,481 -63.94%
Tax -3,393 -2,326 -10,806 -2,287 -879 -4,314 -28,664 -75.92%
NP 16,658 12,633 33,522 11,662 10,833 10,271 63,817 -59.18%
-
NP to SH 16,142 12,287 35,540 13,001 35,778 11,018 46,319 -50.50%
-
Tax Rate 16.92% 15.55% 24.38% 16.40% 7.51% 29.58% 30.99% -
Total Cost 195,618 95,392 416,741 268,581 167,494 75,631 417,300 -39.68%
-
Net Worth 719,628 724,710 727,253 734,381 734,035 735,504 736,878 -1.56%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 9,857 - 10,100 - - - 20,468 -38.58%
Div Payout % 61.07% - 28.42% - - - 44.19% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 719,628 724,710 727,253 734,381 734,035 735,504 736,878 -1.56%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.85% 11.69% 7.44% 4.16% 6.07% 11.96% 13.26% -
ROE 2.24% 1.70% 4.89% 1.77% 4.87% 1.50% 6.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.07 21.76 89.15 55.33 34.98 16.82 94.02 -40.60%
EPS 3.27 2.48 7.04 2.57 2.40 2.16 9.05 -49.30%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 4.00 -37.03%
NAPS 1.46 1.46 1.44 1.45 1.44 1.44 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 39.44 20.07 83.65 52.07 33.13 15.96 89.39 -42.07%
EPS 3.00 2.28 6.60 2.42 6.65 2.05 8.61 -50.51%
DPS 1.83 0.00 1.88 0.00 0.00 0.00 3.80 -38.58%
NAPS 1.337 1.3464 1.3511 1.3644 1.3637 1.3665 1.369 -1.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.92 0.825 1.10 0.81 0.99 1.05 1.00 -
P/RPS 2.14 3.79 1.23 1.46 2.83 6.24 1.06 59.80%
P/EPS 28.09 33.33 15.63 31.55 14.11 48.68 11.05 86.36%
EY 3.56 3.00 6.40 3.17 7.09 2.05 9.05 -46.34%
DY 2.17 0.00 1.82 0.00 0.00 0.00 4.00 -33.50%
P/NAPS 0.63 0.57 0.76 0.56 0.69 0.73 0.69 -5.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 27/02/20 22/11/19 21/08/19 31/05/19 25/02/19 -
Price 0.90 0.92 0.91 0.96 0.92 1.02 1.12 -
P/RPS 2.09 4.23 1.02 1.73 2.63 6.06 1.19 45.61%
P/EPS 27.48 37.17 12.93 37.40 13.11 47.28 12.37 70.33%
EY 3.64 2.69 7.73 2.67 7.63 2.11 8.08 -41.26%
DY 2.22 0.00 2.20 0.00 0.00 0.00 3.57 -27.16%
P/NAPS 0.62 0.63 0.63 0.66 0.64 0.71 0.78 -14.20%

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