[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.5%
YoY- -50.36%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 372,993 289,395 131,290 669,777 444,192 277,002 132,337 99.40%
PBT 84,264 63,037 24,944 87,988 76,250 63,292 34,317 81.90%
Tax -23,203 -15,303 -4,873 -40,911 -26,027 -14,403 -7,415 113.78%
NP 61,061 47,734 20,071 47,077 50,223 48,889 26,902 72.62%
-
NP to SH 44,299 35,278 17,821 50,461 49,713 42,905 24,668 47.69%
-
Tax Rate 27.54% 24.28% 19.54% 46.50% 34.13% 22.76% 21.61% -
Total Cost 311,932 241,661 111,219 622,700 393,969 228,113 105,435 105.95%
-
Net Worth 747,283 742,057 737,121 721,437 748,197 748,263 749,497 -0.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,451 10,451 10,455 31,366 31,392 15,697 15,723 -23.81%
Div Payout % 23.59% 29.63% 58.67% 62.16% 63.15% 36.59% 63.74% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 747,283 742,057 737,121 721,437 748,197 748,263 749,497 -0.19%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.37% 16.49% 15.29% 7.03% 11.31% 17.65% 20.33% -
ROE 5.93% 4.75% 2.42% 6.99% 6.64% 5.73% 3.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 71.38 55.38 25.11 128.12 84.90 52.94 25.25 99.80%
EPS 8.48 6.75 3.41 9.65 9.50 8.20 4.71 47.94%
DPS 2.00 2.00 2.00 6.00 6.00 3.00 3.00 -23.66%
NAPS 1.43 1.42 1.41 1.38 1.43 1.43 1.43 0.00%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.30 53.77 24.39 124.44 82.53 51.46 24.59 99.39%
EPS 8.23 6.55 3.31 9.38 9.24 7.97 4.58 47.75%
DPS 1.94 1.94 1.94 5.83 5.83 2.92 2.92 -23.84%
NAPS 1.3884 1.3787 1.3695 1.3403 1.3901 1.3902 1.3925 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.11 1.29 1.56 1.80 1.91 2.03 2.09 -
P/RPS 1.56 2.33 6.21 1.40 2.25 3.83 8.28 -67.10%
P/EPS 13.09 19.11 45.76 18.65 20.10 24.76 44.41 -55.67%
EY 7.64 5.23 2.19 5.36 4.97 4.04 2.25 125.74%
DY 1.80 1.55 1.28 3.33 3.14 1.48 1.44 16.02%
P/NAPS 0.78 0.91 1.11 1.30 1.34 1.42 1.46 -34.13%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 28/05/18 28/02/18 28/11/17 23/08/17 30/05/17 -
Price 1.03 1.37 1.47 1.68 1.81 1.98 2.08 -
P/RPS 1.44 2.47 5.85 1.31 2.13 3.74 8.24 -68.70%
P/EPS 12.15 20.29 43.12 17.40 19.05 24.15 44.19 -57.68%
EY 8.23 4.93 2.32 5.75 5.25 4.14 2.26 136.51%
DY 1.94 1.46 1.36 3.57 3.31 1.52 1.44 21.95%
P/NAPS 0.72 0.96 1.04 1.22 1.27 1.38 1.45 -37.26%

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