[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 110.95%
YoY- 59.39%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 396,650 260,095 157,316 542,192 368,694 212,276 108,025 137.81%
PBT 59,246 39,052 21,383 72,865 35,315 20,051 14,959 150.11%
Tax -6,416 -4,357 -2,185 -25,281 -21,246 -3,393 -2,326 96.56%
NP 52,830 34,695 19,198 47,584 14,069 16,658 12,633 159.34%
-
NP to SH 50,234 34,033 18,578 56,648 26,854 16,142 12,287 155.46%
-
Tax Rate 10.83% 11.16% 10.22% 34.70% 60.16% 16.92% 15.55% -
Total Cost 343,820 225,400 138,118 494,608 354,625 195,618 95,392 134.89%
-
Net Worth 769,230 766,928 752,986 748,711 722,256 719,628 724,710 4.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 19,351 9,707 - 19,574 9,826 9,857 - -
Div Payout % 38.52% 28.53% - 34.55% 36.59% 61.07% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 769,230 766,928 752,986 748,711 722,256 719,628 724,710 4.05%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.32% 13.34% 12.20% 8.78% 3.82% 7.85% 11.69% -
ROE 6.53% 4.44% 2.47% 7.57% 3.72% 2.24% 1.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 81.99 53.58 32.38 110.80 75.04 43.07 21.76 141.94%
EPS 10.38 7.01 3.82 11.58 5.47 3.27 2.48 159.48%
DPS 4.00 2.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 1.59 1.58 1.55 1.53 1.47 1.46 1.46 5.84%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 84.25 55.24 33.41 115.16 78.31 45.09 22.94 137.85%
EPS 10.67 7.23 3.95 12.03 5.70 3.43 2.61 155.45%
DPS 4.11 2.06 0.00 4.16 2.09 2.09 0.00 -
NAPS 1.6338 1.6289 1.5993 1.5902 1.534 1.5285 1.5393 4.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.27 1.21 1.25 1.11 0.92 0.92 0.825 -
P/RPS 1.55 2.26 3.86 1.00 1.23 2.14 3.79 -44.87%
P/EPS 12.23 17.26 32.69 9.59 16.83 28.09 33.33 -48.71%
EY 8.18 5.79 3.06 10.43 5.94 3.56 3.00 95.05%
DY 3.15 1.65 0.00 3.60 2.17 2.17 0.00 -
P/NAPS 0.80 0.77 0.81 0.73 0.63 0.63 0.57 25.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 10/06/21 22/03/21 27/11/20 28/08/20 30/06/20 -
Price 1.30 1.35 1.35 1.20 1.07 0.90 0.92 -
P/RPS 1.59 2.52 4.17 1.08 1.43 2.09 4.23 -47.88%
P/EPS 12.52 19.25 35.30 10.37 19.58 27.48 37.17 -51.55%
EY 7.99 5.19 2.83 9.65 5.11 3.64 2.69 106.49%
DY 3.08 1.48 0.00 3.33 1.87 2.22 0.00 -
P/NAPS 0.82 0.85 0.87 0.78 0.73 0.62 0.63 19.19%

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