[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 82.19%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 444,192 277,002 132,337 577,883 391,673 250,982 113,202 148.57%
PBT 76,250 63,292 34,317 139,528 83,233 42,256 13,423 218.02%
Tax -26,027 -14,403 -7,415 -18,291 -18,948 -13,733 -4,087 243.18%
NP 50,223 48,889 26,902 121,237 64,285 28,523 9,336 206.70%
-
NP to SH 49,713 42,905 24,668 101,649 55,793 27,295 9,316 205.05%
-
Tax Rate 34.13% 22.76% 21.61% 13.11% 22.77% 32.50% 30.45% -
Total Cost 393,969 228,113 105,435 456,646 327,388 222,459 103,866 143.01%
-
Net Worth 748,197 748,263 749,497 723,291 686,674 654,870 648,979 9.93%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 31,392 15,697 15,723 31,447 31,450 15,716 15,701 58.63%
Div Payout % 63.15% 36.59% 63.74% 30.94% 56.37% 57.58% 168.54% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 748,197 748,263 749,497 723,291 686,674 654,870 648,979 9.93%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 523,370 1.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.31% 17.65% 20.33% 20.98% 16.41% 11.36% 8.25% -
ROE 6.64% 5.73% 3.29% 14.05% 8.13% 4.17% 1.44% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.90 52.94 25.25 110.26 74.72 47.91 21.63 148.62%
EPS 9.50 8.20 4.71 19.39 10.64 5.21 1.78 205.08%
DPS 6.00 3.00 3.00 6.00 6.00 3.00 3.00 58.67%
NAPS 1.43 1.43 1.43 1.38 1.31 1.25 1.24 9.96%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 82.53 51.46 24.59 107.36 72.77 46.63 21.03 148.59%
EPS 9.24 7.97 4.58 18.89 10.37 5.07 1.73 205.23%
DPS 5.83 2.92 2.92 5.84 5.84 2.92 2.92 58.49%
NAPS 1.3901 1.3902 1.3925 1.3438 1.2758 1.2167 1.2057 9.94%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.91 2.03 2.09 1.97 2.15 2.04 2.27 -
P/RPS 2.25 3.83 8.28 1.79 2.88 4.26 10.49 -64.13%
P/EPS 20.10 24.76 44.41 10.16 20.20 39.16 127.53 -70.78%
EY 4.97 4.04 2.25 9.84 4.95 2.55 0.78 243.30%
DY 3.14 1.48 1.44 3.05 2.79 1.47 1.32 78.10%
P/NAPS 1.34 1.42 1.46 1.43 1.64 1.63 1.83 -18.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 23/08/17 30/05/17 22/02/17 22/11/16 26/08/16 26/05/16 -
Price 1.81 1.98 2.08 2.15 1.96 2.00 2.07 -
P/RPS 2.13 3.74 8.24 1.95 2.62 4.17 9.57 -63.24%
P/EPS 19.05 24.15 44.19 11.09 18.41 38.39 116.29 -70.02%
EY 5.25 4.14 2.26 9.02 5.43 2.61 0.86 233.65%
DY 3.31 1.52 1.44 2.79 3.06 1.50 1.45 73.28%
P/NAPS 1.27 1.38 1.45 1.56 1.50 1.60 1.67 -16.67%

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