[CBIP] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2.04%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 85,902 108,124 83,598 158,105 131,290 225,585 167,190 -35.87%
PBT 14,585 8,217 21,227 38,093 24,944 11,738 12,958 8.21%
Tax -4,314 -5,461 -7,900 -10,430 -4,873 -14,884 -11,825 -48.97%
NP 10,271 2,756 13,327 27,663 20,071 -3,146 1,133 335.35%
-
NP to SH 11,018 2,020 9,021 17,457 17,821 748 6,808 37.88%
-
Tax Rate 29.58% 66.46% 37.22% 27.38% 19.54% 126.80% 91.26% -
Total Cost 75,631 105,368 70,271 130,442 111,219 228,731 166,057 -40.83%
-
Net Worth 735,504 736,878 747,283 742,057 737,121 721,437 748,197 -1.13%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 10,234 - - 10,455 - 15,696 -
Div Payout % - 506.65% - - 58.67% - 230.56% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 735,504 736,878 747,283 742,057 737,121 721,437 748,197 -1.13%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.96% 2.55% 15.94% 17.50% 15.29% -1.39% 0.68% -
ROE 1.50% 0.27% 1.21% 2.35% 2.42% 0.10% 0.91% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.82 21.13 16.00 30.25 25.11 43.15 31.95 -34.82%
EPS 2.16 0.39 1.73 3.34 3.41 0.14 1.30 40.32%
DPS 0.00 2.00 0.00 0.00 2.00 0.00 3.00 -
NAPS 1.44 1.44 1.43 1.42 1.41 1.38 1.43 0.46%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.25 22.97 17.76 33.58 27.89 47.91 35.51 -35.86%
EPS 2.34 0.43 1.92 3.71 3.79 0.16 1.45 37.62%
DPS 0.00 2.17 0.00 0.00 2.22 0.00 3.33 -
NAPS 1.5622 1.5651 1.5872 1.5761 1.5656 1.5323 1.5891 -1.13%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.05 1.00 1.11 1.29 1.56 1.80 1.91 -
P/RPS 6.24 4.73 6.94 4.26 6.21 4.17 5.98 2.88%
P/EPS 48.68 253.33 64.30 38.62 45.76 1,258.03 146.79 -52.12%
EY 2.05 0.39 1.56 2.59 2.19 0.08 0.68 108.82%
DY 0.00 2.00 0.00 0.00 1.28 0.00 1.57 -
P/NAPS 0.73 0.69 0.78 0.91 1.11 1.30 1.34 -33.32%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 25/02/19 22/11/18 23/08/18 28/05/18 28/02/18 28/11/17 -
Price 1.02 1.12 1.03 1.37 1.47 1.68 1.81 -
P/RPS 6.06 5.30 6.44 4.53 5.85 3.89 5.66 4.66%
P/EPS 47.28 283.73 59.67 41.01 43.12 1,174.16 139.10 -51.32%
EY 2.11 0.35 1.68 2.44 2.32 0.09 0.72 104.92%
DY 0.00 1.79 0.00 0.00 1.36 0.00 1.66 -
P/NAPS 0.71 0.78 0.72 0.96 1.04 1.22 1.27 -32.16%

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