[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -90.49%
YoY- -57.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 577,883 391,673 250,982 113,202 541,274 357,278 233,265 82.58%
PBT 139,528 83,233 42,256 13,423 143,089 73,567 48,744 100.95%
Tax -18,291 -18,948 -13,733 -4,087 -19,852 -17,207 -8,511 66.14%
NP 121,237 64,285 28,523 9,336 123,237 56,360 40,233 107.92%
-
NP to SH 101,649 55,793 27,295 9,316 97,985 54,658 39,769 86.41%
-
Tax Rate 13.11% 22.77% 32.50% 30.45% 13.87% 23.39% 17.46% -
Total Cost 456,646 327,388 222,459 103,866 418,037 300,918 193,032 77.07%
-
Net Worth 723,291 686,674 654,870 648,979 667,405 637,764 626,534 9.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 31,447 31,450 15,716 15,701 52,551 31,624 15,928 57.05%
Div Payout % 30.94% 56.37% 57.58% 168.54% 53.63% 57.86% 40.05% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 723,291 686,674 654,870 648,979 667,405 637,764 626,534 9.99%
NOSH 538,248 538,248 538,248 523,370 525,516 527,078 530,961 0.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 20.98% 16.41% 11.36% 8.25% 22.77% 15.77% 17.25% -
ROE 14.05% 8.13% 4.17% 1.44% 14.68% 8.57% 6.35% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 110.26 74.72 47.91 21.63 103.00 67.78 43.93 84.17%
EPS 19.39 10.64 5.21 1.78 18.64 10.37 7.49 87.99%
DPS 6.00 6.00 3.00 3.00 10.00 6.00 3.00 58.40%
NAPS 1.38 1.31 1.25 1.24 1.27 1.21 1.18 10.94%
Adjusted Per Share Value based on latest NOSH - 523,370
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 122.74 83.19 53.31 24.04 114.96 75.88 49.54 82.59%
EPS 21.59 11.85 5.80 1.98 20.81 11.61 8.45 86.36%
DPS 6.68 6.68 3.34 3.33 11.16 6.72 3.38 57.16%
NAPS 1.5362 1.4585 1.3909 1.3784 1.4175 1.3546 1.3307 9.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.97 2.15 2.04 2.27 2.05 1.87 2.00 -
P/RPS 1.79 2.88 4.26 10.49 1.99 2.76 4.55 -46.15%
P/EPS 10.16 20.20 39.16 127.53 10.99 18.03 26.70 -47.33%
EY 9.84 4.95 2.55 0.78 9.10 5.55 3.75 89.68%
DY 3.05 2.79 1.47 1.32 4.88 3.21 1.50 60.15%
P/NAPS 1.43 1.64 1.63 1.83 1.61 1.55 1.69 -10.49%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 22/11/16 26/08/16 26/05/16 24/02/16 18/11/15 18/08/15 -
Price 2.15 1.96 2.00 2.07 2.15 1.92 1.73 -
P/RPS 1.95 2.62 4.17 9.57 2.09 2.83 3.94 -37.29%
P/EPS 11.09 18.41 38.39 116.29 11.53 18.51 23.10 -38.55%
EY 9.02 5.43 2.61 0.86 8.67 5.40 4.33 62.74%
DY 2.79 3.06 1.50 1.45 4.65 3.13 1.73 37.32%
P/NAPS 1.56 1.50 1.60 1.67 1.69 1.59 1.47 4.02%

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