[CBIP] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2282.49%
YoY- -27.76%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,124 83,598 158,105 131,290 225,585 167,190 144,665 -17.59%
PBT 8,217 21,227 38,093 24,944 11,738 12,958 29,122 -56.88%
Tax -5,461 -7,900 -10,430 -4,873 -14,884 -11,825 -7,025 -15.41%
NP 2,756 13,327 27,663 20,071 -3,146 1,133 22,097 -74.94%
-
NP to SH 2,020 9,021 17,457 17,821 748 6,808 18,334 -76.92%
-
Tax Rate 66.46% 37.22% 27.38% 19.54% 126.80% 91.26% 24.12% -
Total Cost 105,368 70,271 130,442 111,219 228,731 166,057 122,568 -9.56%
-
Net Worth 736,878 747,283 742,057 737,121 721,437 748,197 748,263 -1.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,234 - - 10,455 - 15,696 - -
Div Payout % 506.65% - - 58.67% - 230.56% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 736,878 747,283 742,057 737,121 721,437 748,197 748,263 -1.01%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.55% 15.94% 17.50% 15.29% -1.39% 0.68% 15.27% -
ROE 0.27% 1.21% 2.35% 2.42% 0.10% 0.91% 2.45% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.13 16.00 30.25 25.11 43.15 31.95 27.65 -16.37%
EPS 0.39 1.73 3.34 3.41 0.14 1.30 3.50 -76.75%
DPS 2.00 0.00 0.00 2.00 0.00 3.00 0.00 -
NAPS 1.44 1.43 1.42 1.41 1.38 1.43 1.43 0.46%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.97 17.76 33.58 27.89 47.91 35.51 30.73 -17.59%
EPS 0.43 1.92 3.71 3.79 0.16 1.45 3.89 -76.87%
DPS 2.17 0.00 0.00 2.22 0.00 3.33 0.00 -
NAPS 1.5651 1.5872 1.5761 1.5656 1.5323 1.5891 1.5893 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.00 1.11 1.29 1.56 1.80 1.91 2.03 -
P/RPS 4.73 6.94 4.26 6.21 4.17 5.98 7.34 -25.33%
P/EPS 253.33 64.30 38.62 45.76 1,258.03 146.79 57.94 166.66%
EY 0.39 1.56 2.59 2.19 0.08 0.68 1.73 -62.85%
DY 2.00 0.00 0.00 1.28 0.00 1.57 0.00 -
P/NAPS 0.69 0.78 0.91 1.11 1.30 1.34 1.42 -38.11%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 23/08/18 28/05/18 28/02/18 28/11/17 23/08/17 -
Price 1.12 1.03 1.37 1.47 1.68 1.81 1.98 -
P/RPS 5.30 6.44 4.53 5.85 3.89 5.66 7.16 -18.12%
P/EPS 283.73 59.67 41.01 43.12 1,174.16 139.10 56.51 192.35%
EY 0.35 1.68 2.44 2.32 0.09 0.72 1.77 -65.95%
DY 1.79 0.00 0.00 1.36 0.00 1.66 0.00 -
P/NAPS 0.78 0.72 0.96 1.04 1.22 1.27 1.38 -31.56%

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