[CBIP] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 58.51%
YoY- 91.4%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 144,665 132,337 186,210 140,691 137,780 113,202 183,996 -14.82%
PBT 29,122 34,317 56,295 41,140 28,720 13,423 69,472 -44.01%
Tax -7,025 -7,415 657 -1,296 -9,533 -4,087 -12,498 -31.91%
NP 22,097 26,902 56,952 39,844 19,187 9,336 56,974 -46.84%
-
NP to SH 18,334 24,668 45,856 28,498 17,979 9,316 43,327 -43.66%
-
Tax Rate 24.12% 21.61% -1.17% 3.15% 33.19% 30.45% 17.99% -
Total Cost 122,568 105,435 129,258 100,847 118,593 103,866 127,022 -2.35%
-
Net Worth 748,263 749,497 723,291 686,674 655,211 648,979 667,331 7.93%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 15,723 - 15,725 - 15,701 21,018 -
Div Payout % - 63.74% - 55.18% - 168.54% 48.51% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 748,263 749,497 723,291 686,674 655,211 648,979 667,331 7.93%
NOSH 538,248 538,248 538,248 538,248 538,248 523,370 525,458 1.61%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.27% 20.33% 30.58% 28.32% 13.93% 8.25% 30.96% -
ROE 2.45% 3.29% 6.34% 4.15% 2.74% 1.44% 6.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.65 25.25 35.53 26.84 26.29 21.63 35.02 -14.58%
EPS 3.50 4.71 8.75 5.44 3.43 1.78 8.24 -43.52%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 4.00 -
NAPS 1.43 1.43 1.38 1.31 1.25 1.24 1.27 8.23%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.88 24.59 34.60 26.14 25.60 21.03 34.18 -14.81%
EPS 3.41 4.58 8.52 5.29 3.34 1.73 8.05 -43.62%
DPS 0.00 2.92 0.00 2.92 0.00 2.92 3.90 -
NAPS 1.3902 1.3925 1.3438 1.2758 1.2173 1.2057 1.2398 7.93%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.03 2.09 1.97 2.15 2.04 2.27 2.05 -
P/RPS 7.34 8.28 5.54 8.01 7.76 10.49 5.85 16.34%
P/EPS 57.94 44.41 22.52 39.55 59.48 127.53 24.86 75.87%
EY 1.73 2.25 4.44 2.53 1.68 0.78 4.02 -43.02%
DY 0.00 1.44 0.00 1.40 0.00 1.32 1.95 -
P/NAPS 1.42 1.46 1.43 1.64 1.63 1.83 1.61 -8.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 30/05/17 22/02/17 22/11/16 26/08/16 26/05/16 24/02/16 -
Price 1.98 2.08 2.15 1.96 2.00 2.07 2.15 -
P/RPS 7.16 8.24 6.05 7.30 7.61 9.57 6.14 10.79%
P/EPS 56.51 44.19 24.57 36.05 58.31 116.29 26.07 67.56%
EY 1.77 2.26 4.07 2.77 1.72 0.86 3.84 -40.35%
DY 0.00 1.44 0.00 1.53 0.00 1.45 1.86 -
P/NAPS 1.38 1.45 1.56 1.50 1.60 1.67 1.69 -12.64%

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