[CBIP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -1.02%

YoY- -17.78%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	520,190	424,552	356,654	578,790	554,004	501,964	466,530	1.82%
YoY %	22.53%	19.04%	-38.38%	4.47%	10.37%	7.60%	-	-
Horiz. %	111.50%	91.00%	76.45%	124.06%	118.75%	107.60%	100.00%	-
PBT	78,104	40,102	23,424	126,074	126,584	84,512	97,488	-3.62%
YoY %	94.76%	71.20%	-81.42%	-0.40%	49.78%	-13.31%	-	-
Horiz. %	80.12%	41.14%	24.03%	129.32%	129.85%	86.69%	100.00%	-
Tax	-8,714	-6,786	-1,758	-30,606	-28,806	-27,466	-17,022	-10.55%
YoY %	-28.41%	-286.01%	94.26%	-6.25%	-4.88%	-61.36%	-	-
Horiz. %	51.19%	39.87%	10.33%	179.80%	169.23%	161.36%	100.00%	-
NP	69,390	33,316	21,666	95,468	97,778	57,046	80,466	-2.43%
YoY %	108.28%	53.77%	-77.31%	-2.36%	71.40%	-29.11%	-	-
Horiz. %	86.24%	41.40%	26.93%	118.64%	121.51%	70.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,066	32,284	71,556	70,556	85,810	54,590	79,538	-2.56%
YoY %	110.84%	-54.88%	1.42%	-17.78%	57.19%	-31.37%	-	-
Horiz. %	85.58%	40.59%	89.96%	88.71%	107.89%	68.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.16%	16.92%	7.51%	24.28%	22.76%	32.50%	17.46%	-
YoY %	-34.04%	125.30%	-69.07%	6.68%	-29.97%	86.14%	-	-
Horiz. %	63.92%	96.91%	43.01%	139.06%	130.36%	186.14%	100.00%	-
Total Cost	450,800	391,236	334,988	483,322	456,226	444,918	386,064	2.61%
YoY %	15.22%	16.79%	-30.69%	5.94%	2.54%	15.24%	-	-
Horiz. %	116.77%	101.34%	86.77%	125.19%	118.17%	115.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,928	719,628	734,035	742,057	748,263	654,870	626,534	3.42%
YoY %	6.57%	-1.96%	-1.08%	-0.83%	14.26%	4.52%	-	-
Horiz. %	122.41%	114.86%	117.16%	118.44%	119.43%	104.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	19,415	19,715	-	20,903	31,395	31,433	31,857	-7.91%
YoY %	-1.52%	0.00%	-	-33.42%	-0.12%	-1.33%	-	-
Horiz. %	60.94%	61.89%	-	65.62%	98.55%	98.67%	100.00%	-
Div Payout %	28.53%	61.07%	-	29.63%	36.59%	57.58%	40.05%	-
YoY %	-53.28%	0.00%	-	-19.02%	-36.45%	43.77%	-	-
Horiz. %	71.24%	152.48%	-	73.98%	91.36%	143.77%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	766,928	719,628	734,035	742,057	748,263	654,870	626,534	3.42%
YoY %	6.57%	-1.96%	-1.08%	-0.83%	14.26%	4.52%	-	-
Horiz. %	122.41%	114.86%	117.16%	118.44%	119.43%	104.52%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	530,961	0.22%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.37%	-	-
Horiz. %	101.37%	101.37%	101.37%	101.37%	101.37%	101.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	13.34%	7.85%	6.07%	16.49%	17.65%	11.36%	17.25%	-
YoY %	69.94%	29.32%	-63.19%	-6.57%	55.37%	-34.14%	-	-
Horiz. %	77.33%	45.51%	35.19%	95.59%	102.32%	65.86%	100.00%	-
ROE	8.88%	4.49%	9.75%	9.51%	11.47%	8.34%	12.69%	-
YoY %	97.77%	-53.95%	2.52%	-17.09%	37.53%	-34.28%	-	-
Horiz. %	69.98%	35.38%	76.83%	74.94%	90.39%	65.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	107.17	86.13	69.97	110.76	105.88	95.81	87.87	3.36%
YoY %	24.43%	23.10%	-36.83%	4.61%	10.51%	9.04%	-	-
Horiz. %	121.96%	98.02%	79.63%	126.05%	120.50%	109.04%	100.00%	-
EPS	14.02	6.54	4.80	13.50	16.40	10.42	14.98	-1.09%
YoY %	114.37%	36.25%	-64.44%	-17.68%	57.39%	-30.44%	-	-
Horiz. %	93.59%	43.66%	32.04%	90.12%	109.48%	69.56%	100.00%	-
DPS	4.00	4.00	0.00	4.00	6.00	6.00	6.00	-6.52%
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	0.00%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.46	1.44	1.42	1.43	1.25	1.18	4.98%
YoY %	8.22%	1.39%	1.41%	-0.70%	14.40%	5.93%	-	-
Horiz. %	133.90%	123.73%	122.03%	120.34%	121.19%	105.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	110.49	90.17	75.75	122.93	117.67	106.61	99.09	1.82%
YoY %	22.54%	19.04%	-38.38%	4.47%	10.37%	7.59%	-	-
Horiz. %	111.50%	91.00%	76.45%	124.06%	118.75%	107.59%	100.00%	-
EPS	14.46	6.86	15.20	14.99	18.23	11.59	16.89	-2.55%
YoY %	110.79%	-54.87%	1.40%	-17.77%	57.29%	-31.38%	-	-
Horiz. %	85.61%	40.62%	89.99%	88.75%	107.93%	68.62%	100.00%	-
DPS	4.12	4.19	0.00	4.44	6.67	6.68	6.77	-7.93%
YoY %	-1.67%	0.00%	0.00%	-33.43%	-0.15%	-1.33%	-	-
Horiz. %	60.86%	61.89%	0.00%	65.58%	98.52%	98.67%	100.00%	-
NAPS	1.6289	1.5285	1.5591	1.5761	1.5893	1.3909	1.3307	3.42%
YoY %	6.57%	-1.96%	-1.08%	-0.83%	14.26%	4.52%	-	-
Horiz. %	122.41%	114.86%	117.16%	118.44%	119.43%	104.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.21	0.92	0.99	1.29	2.03	2.04	2.00	-
P/RPS	1.13	1.07	1.41	1.16	1.92	2.13	2.28	-11.03%
YoY %	5.61%	-24.11%	21.55%	-39.58%	-9.86%	-6.58%	-	-
Horiz. %	49.56%	46.93%	61.84%	50.88%	84.21%	93.42%	100.00%	-
P/EPS	8.63	14.05	7.05	9.55	12.38	19.58	13.35	-7.00%
YoY %	-38.58%	99.29%	-26.18%	-22.86%	-36.77%	46.67%	-	-
Horiz. %	64.64%	105.24%	52.81%	71.54%	92.73%	146.67%	100.00%	-
EY	11.59	7.12	14.18	10.47	8.08	5.11	7.49	7.54%
YoY %	62.78%	-49.79%	35.43%	29.58%	58.12%	-31.78%	-	-
Horiz. %	154.74%	95.06%	189.32%	139.79%	107.88%	68.22%	100.00%	-
DY	3.31	4.35	0.00	3.10	2.96	2.94	3.00	1.65%
YoY %	-23.91%	0.00%	0.00%	4.73%	0.68%	-2.00%	-	-
Horiz. %	110.33%	145.00%	0.00%	103.33%	98.67%	98.00%	100.00%	-
P/NAPS	0.77	0.63	0.69	0.91	1.42	1.63	1.69	-12.26%
YoY %	22.22%	-8.70%	-24.18%	-35.92%	-12.88%	-3.55%	-	-
Horiz. %	45.56%	37.28%	40.83%	53.85%	84.02%	96.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	28/08/20	21/08/19	23/08/18	23/08/17	26/08/16	18/08/15	-
Price	1.35	0.90	0.92	1.37	1.98	2.00	1.73	-
P/RPS	1.26	1.04	1.31	1.24	1.87	2.09	1.97	-7.17%
YoY %	21.15%	-20.61%	5.65%	-33.69%	-10.53%	6.09%	-	-
Horiz. %	63.96%	52.79%	66.50%	62.94%	94.92%	106.09%	100.00%	-
P/EPS	9.63	13.74	6.55	10.15	12.07	19.19	11.55	-2.98%
YoY %	-29.91%	109.77%	-35.47%	-15.91%	-37.10%	66.15%	-	-
Horiz. %	83.38%	118.96%	56.71%	87.88%	104.50%	166.15%	100.00%	-
EY	10.39	7.28	15.26	9.86	8.28	5.21	8.66	3.07%
YoY %	42.72%	-52.29%	54.77%	19.08%	58.93%	-39.84%	-	-
Horiz. %	119.98%	84.06%	176.21%	113.86%	95.61%	60.16%	100.00%	-
DY	2.96	4.44	0.00	2.92	3.03	3.00	3.47	-2.61%
YoY %	-33.33%	0.00%	0.00%	-3.63%	1.00%	-13.54%	-	-
Horiz. %	85.30%	127.95%	0.00%	84.15%	87.32%	86.46%	100.00%	-
P/NAPS	0.85	0.62	0.64	0.96	1.38	1.60	1.47	-8.71%
YoY %	37.10%	-3.12%	-33.33%	-30.43%	-13.75%	8.84%	-	-
Horiz. %	57.82%	42.18%	43.54%	65.31%	93.88%	108.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos