[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -65.43%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 542,192 368,694 212,276 108,025 450,263 280,243 178,327 109.16%
PBT 72,865 35,315 20,051 14,959 44,328 13,949 11,712 236.39%
Tax -25,281 -21,246 -3,393 -2,326 -10,806 -2,287 -879 829.21%
NP 47,584 14,069 16,658 12,633 33,522 11,662 10,833 167.00%
-
NP to SH 56,648 26,854 16,142 12,287 35,540 13,001 35,778 35.65%
-
Tax Rate 34.70% 60.16% 16.92% 15.55% 24.38% 16.40% 7.51% -
Total Cost 494,608 354,625 195,618 95,392 416,741 268,581 167,494 105.15%
-
Net Worth 748,711 722,256 719,628 724,710 727,253 734,381 734,035 1.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 19,574 9,826 9,857 - 10,100 - - -
Div Payout % 34.55% 36.59% 61.07% - 28.42% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 748,711 722,256 719,628 724,710 727,253 734,381 734,035 1.32%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.78% 3.82% 7.85% 11.69% 7.44% 4.16% 6.07% -
ROE 7.57% 3.72% 2.24% 1.70% 4.89% 1.77% 4.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 110.80 75.04 43.07 21.76 89.15 55.33 34.98 114.92%
EPS 11.58 5.47 3.27 2.48 7.04 2.57 2.40 184.18%
DPS 4.00 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.53 1.47 1.46 1.46 1.44 1.45 1.44 4.10%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 100.73 68.50 39.44 20.07 83.65 52.07 33.13 109.16%
EPS 10.52 4.99 3.00 2.28 6.60 2.42 6.65 35.57%
DPS 3.64 1.83 1.83 0.00 1.88 0.00 0.00 -
NAPS 1.391 1.3419 1.337 1.3464 1.3511 1.3644 1.3637 1.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.11 0.92 0.92 0.825 1.10 0.81 0.99 -
P/RPS 1.00 1.23 2.14 3.79 1.23 1.46 2.83 -49.86%
P/EPS 9.59 16.83 28.09 33.33 15.63 31.55 14.11 -22.60%
EY 10.43 5.94 3.56 3.00 6.40 3.17 7.09 29.19%
DY 3.60 2.17 2.17 0.00 1.82 0.00 0.00 -
P/NAPS 0.73 0.63 0.63 0.57 0.76 0.56 0.69 3.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 27/11/20 28/08/20 30/06/20 27/02/20 22/11/19 21/08/19 -
Price 1.20 1.07 0.90 0.92 0.91 0.96 0.92 -
P/RPS 1.08 1.43 2.09 4.23 1.02 1.73 2.63 -44.60%
P/EPS 10.37 19.58 27.48 37.17 12.93 37.40 13.11 -14.40%
EY 9.65 5.11 3.64 2.69 7.73 2.67 7.63 16.86%
DY 3.33 1.87 2.22 0.00 2.20 0.00 0.00 -
P/NAPS 0.78 0.73 0.62 0.63 0.63 0.66 0.64 14.02%

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