[CBIP] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -78.5%
YoY- -57.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 186,210 140,691 137,780 113,202 183,996 124,013 115,620 37.19%
PBT 56,295 41,140 28,720 13,423 69,472 24,917 24,890 71.87%
Tax 657 -1,296 -9,533 -4,087 -12,498 -8,790 -7,303 -
NP 56,952 39,844 19,187 9,336 56,974 16,127 17,587 118.10%
-
NP to SH 45,856 28,498 17,979 9,316 43,327 14,889 17,770 87.59%
-
Tax Rate -1.17% 3.15% 33.19% 30.45% 17.99% 35.28% 29.34% -
Total Cost 129,258 100,847 118,593 103,866 127,022 107,886 98,033 20.14%
-
Net Worth 723,291 686,674 655,211 648,979 667,331 636,596 625,928 10.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 15,725 - 15,701 21,018 15,783 - -
Div Payout % - 55.18% - 168.54% 48.51% 106.01% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 723,291 686,674 655,211 648,979 667,331 636,596 625,928 10.06%
NOSH 538,248 538,248 538,248 523,370 525,458 526,113 530,447 0.97%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 30.58% 28.32% 13.93% 8.25% 30.96% 13.00% 15.21% -
ROE 6.34% 4.15% 2.74% 1.44% 6.49% 2.34% 2.84% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.53 26.84 26.29 21.63 35.02 23.57 21.80 38.28%
EPS 8.75 5.44 3.43 1.78 8.24 2.83 3.35 89.10%
DPS 0.00 3.00 0.00 3.00 4.00 3.00 0.00 -
NAPS 1.38 1.31 1.25 1.24 1.27 1.21 1.18 10.94%
Adjusted Per Share Value based on latest NOSH - 523,370
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.55 29.88 29.26 24.04 39.08 26.34 24.56 37.18%
EPS 9.74 6.05 3.82 1.98 9.20 3.16 3.77 87.74%
DPS 0.00 3.34 0.00 3.33 4.46 3.35 0.00 -
NAPS 1.5362 1.4585 1.3916 1.3784 1.4174 1.3521 1.3294 10.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.97 2.15 2.04 2.27 2.05 1.87 2.00 -
P/RPS 5.54 8.01 7.76 10.49 5.85 7.93 9.18 -28.47%
P/EPS 22.52 39.55 59.48 127.53 24.86 66.08 59.70 -47.63%
EY 4.44 2.53 1.68 0.78 4.02 1.51 1.68 90.59%
DY 0.00 1.40 0.00 1.32 1.95 1.60 0.00 -
P/NAPS 1.43 1.64 1.63 1.83 1.61 1.55 1.69 -10.49%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 22/11/16 26/08/16 26/05/16 24/02/16 18/11/15 18/08/15 -
Price 2.15 1.96 2.00 2.07 2.15 1.92 1.73 -
P/RPS 6.05 7.30 7.61 9.57 6.14 8.15 7.94 -16.50%
P/EPS 24.57 36.05 58.31 116.29 26.07 67.84 51.64 -38.91%
EY 4.07 2.77 1.72 0.86 3.84 1.47 1.94 63.51%
DY 0.00 1.53 0.00 1.45 1.86 1.56 0.00 -
P/NAPS 1.56 1.50 1.60 1.67 1.69 1.59 1.47 4.02%

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