[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -64.68%
YoY- -27.76%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 481,117 372,993 289,395 131,290 669,777 444,192 277,002 44.34%
PBT 92,481 84,264 63,037 24,944 87,988 76,250 63,292 28.67%
Tax -28,664 -23,203 -15,303 -4,873 -40,911 -26,027 -14,403 58.01%
NP 63,817 61,061 47,734 20,071 47,077 50,223 48,889 19.38%
-
NP to SH 46,319 44,299 35,278 17,821 50,461 49,713 42,905 5.22%
-
Tax Rate 30.99% 27.54% 24.28% 19.54% 46.50% 34.13% 22.76% -
Total Cost 417,300 311,932 241,661 111,219 622,700 393,969 228,113 49.41%
-
Net Worth 736,878 747,283 742,057 737,121 721,437 748,197 748,263 -1.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,468 10,451 10,451 10,455 31,366 31,392 15,697 19.29%
Div Payout % 44.19% 23.59% 29.63% 58.67% 62.16% 63.15% 36.59% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 736,878 747,283 742,057 737,121 721,437 748,197 748,263 -1.01%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.26% 16.37% 16.49% 15.29% 7.03% 11.31% 17.65% -
ROE 6.29% 5.93% 4.75% 2.42% 6.99% 6.64% 5.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 94.02 71.38 55.38 25.11 128.12 84.90 52.94 46.49%
EPS 9.05 8.48 6.75 3.41 9.65 9.50 8.20 6.77%
DPS 4.00 2.00 2.00 2.00 6.00 6.00 3.00 21.07%
NAPS 1.44 1.43 1.42 1.41 1.38 1.43 1.43 0.46%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 89.39 69.30 53.77 24.39 124.44 82.53 51.46 44.35%
EPS 8.61 8.23 6.55 3.31 9.38 9.24 7.97 5.26%
DPS 3.80 1.94 1.94 1.94 5.83 5.83 2.92 19.14%
NAPS 1.369 1.3884 1.3787 1.3695 1.3403 1.3901 1.3902 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.00 1.11 1.29 1.56 1.80 1.91 2.03 -
P/RPS 1.06 1.56 2.33 6.21 1.40 2.25 3.83 -57.43%
P/EPS 11.05 13.09 19.11 45.76 18.65 20.10 24.76 -41.51%
EY 9.05 7.64 5.23 2.19 5.36 4.97 4.04 70.95%
DY 4.00 1.80 1.55 1.28 3.33 3.14 1.48 93.67%
P/NAPS 0.69 0.78 0.91 1.11 1.30 1.34 1.42 -38.11%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 23/08/18 28/05/18 28/02/18 28/11/17 23/08/17 -
Price 1.12 1.03 1.37 1.47 1.68 1.81 1.98 -
P/RPS 1.19 1.44 2.47 5.85 1.31 2.13 3.74 -53.29%
P/EPS 12.37 12.15 20.29 43.12 17.40 19.05 24.15 -35.90%
EY 8.08 8.23 4.93 2.32 5.75 5.25 4.14 55.98%
DY 3.57 1.94 1.46 1.36 3.57 3.31 1.52 76.41%
P/NAPS 0.78 0.72 0.96 1.04 1.22 1.27 1.38 -31.56%

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