[CBIP] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -48.32%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 92,425 85,902 108,124 83,598 158,105 131,290 225,585 -44.92%
PBT -2,873 14,585 8,217 21,227 38,093 24,944 11,738 -
Tax 3,435 -4,314 -5,461 -7,900 -10,430 -4,873 -14,884 -
NP 562 10,271 2,756 13,327 27,663 20,071 -3,146 -
-
NP to SH 1,237 11,018 2,020 9,021 17,457 17,821 748 39.97%
-
Tax Rate - 29.58% 66.46% 37.22% 27.38% 19.54% 126.80% -
Total Cost 91,863 75,631 105,368 70,271 130,442 111,219 228,731 -45.65%
-
Net Worth 734,035 735,504 736,878 747,283 742,057 737,121 721,437 1.16%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 10,234 - - 10,455 - -
Div Payout % - - 506.65% - - 58.67% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 734,035 735,504 736,878 747,283 742,057 737,121 721,437 1.16%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.61% 11.96% 2.55% 15.94% 17.50% 15.29% -1.39% -
ROE 0.17% 1.50% 0.27% 1.21% 2.35% 2.42% 0.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.13 16.82 21.13 16.00 30.25 25.11 43.15 -43.99%
EPS 0.24 2.16 0.39 1.73 3.34 3.41 0.14 43.37%
DPS 0.00 0.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.44 1.44 1.44 1.43 1.42 1.41 1.38 2.88%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.63 18.25 22.97 17.76 33.58 27.89 47.91 -44.92%
EPS 0.26 2.34 0.43 1.92 3.71 3.79 0.16 38.34%
DPS 0.00 0.00 2.17 0.00 0.00 2.22 0.00 -
NAPS 1.5591 1.5622 1.5651 1.5872 1.5761 1.5656 1.5323 1.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.99 1.05 1.00 1.11 1.29 1.56 1.80 -
P/RPS 5.46 6.24 4.73 6.94 4.26 6.21 4.17 19.74%
P/EPS 407.96 48.68 253.33 64.30 38.62 45.76 1,258.03 -52.89%
EY 0.25 2.05 0.39 1.56 2.59 2.19 0.08 114.19%
DY 0.00 0.00 2.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.69 0.73 0.69 0.78 0.91 1.11 1.30 -34.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 31/05/19 25/02/19 22/11/18 23/08/18 28/05/18 28/02/18 -
Price 0.92 1.02 1.12 1.03 1.37 1.47 1.68 -
P/RPS 5.07 6.06 5.30 6.44 4.53 5.85 3.89 19.37%
P/EPS 379.12 47.28 283.73 59.67 41.01 43.12 1,174.16 -53.03%
EY 0.26 2.11 0.35 1.68 2.44 2.32 0.09 103.23%
DY 0.00 0.00 1.79 0.00 0.00 1.36 0.00 -
P/NAPS 0.64 0.71 0.78 0.72 0.96 1.04 1.22 -35.03%

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