[CBIP] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 445.45%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 170,020 101,916 92,425 85,902 108,124 83,598 158,105 4.94%
PBT 30,379 2,237 -2,873 14,585 8,217 21,227 38,093 -13.96%
Tax -8,519 -1,408 3,435 -4,314 -5,461 -7,900 -10,430 -12.58%
NP 21,860 829 562 10,271 2,756 13,327 27,663 -14.48%
-
NP to SH 22,539 746 1,237 11,018 2,020 9,021 17,457 18.51%
-
Tax Rate 28.04% 62.94% - 29.58% 66.46% 37.22% 27.38% -
Total Cost 148,160 101,087 91,863 75,631 105,368 70,271 130,442 8.83%
-
Net Worth 727,253 734,381 734,035 735,504 736,878 747,283 742,057 -1.33%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,100 - - - 10,234 - - -
Div Payout % 44.81% - - - 506.65% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 727,253 734,381 734,035 735,504 736,878 747,283 742,057 -1.33%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.86% 0.81% 0.61% 11.96% 2.55% 15.94% 17.50% -
ROE 3.10% 0.10% 0.17% 1.50% 0.27% 1.21% 2.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.66 20.12 18.13 16.82 21.13 16.00 30.25 7.35%
EPS 4.46 0.15 0.24 2.16 0.39 1.73 3.34 21.19%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.45 1.44 1.44 1.44 1.43 1.42 0.93%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 36.11 21.65 19.63 18.25 22.97 17.76 33.58 4.94%
EPS 4.79 0.16 0.26 2.34 0.43 1.92 3.71 18.51%
DPS 2.15 0.00 0.00 0.00 2.17 0.00 0.00 -
NAPS 1.5447 1.5598 1.5591 1.5622 1.5651 1.5872 1.5761 -1.32%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.10 0.81 0.99 1.05 1.00 1.11 1.29 -
P/RPS 3.27 4.03 5.46 6.24 4.73 6.94 4.26 -16.12%
P/EPS 24.65 549.92 407.96 48.68 253.33 64.30 38.62 -25.80%
EY 4.06 0.18 0.25 2.05 0.39 1.56 2.59 34.83%
DY 1.82 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.69 0.73 0.69 0.78 0.91 -11.28%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 21/08/19 31/05/19 25/02/19 22/11/18 23/08/18 -
Price 0.91 0.96 0.92 1.02 1.12 1.03 1.37 -
P/RPS 2.70 4.77 5.07 6.06 5.30 6.44 4.53 -29.10%
P/EPS 20.39 651.76 379.12 47.28 283.73 59.67 41.01 -37.15%
EY 4.90 0.15 0.26 2.11 0.35 1.68 2.44 58.97%
DY 2.20 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.63 0.66 0.64 0.71 0.78 0.72 0.96 -24.42%

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