[CBIP] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 36.64%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 450,263 481,117 669,777 577,883 541,274 600,893 590,441 -4.41%
PBT 44,328 92,481 87,988 139,528 143,089 108,446 127,139 -16.09%
Tax -10,806 -28,664 -40,911 -18,291 -19,852 -11,224 -35,370 -17.92%
NP 33,522 63,817 47,077 121,237 123,237 97,222 91,769 -15.44%
-
NP to SH 35,540 46,319 50,461 101,649 97,985 91,205 98,416 -15.60%
-
Tax Rate 24.38% 30.99% 46.50% 13.11% 13.87% 10.35% 27.82% -
Total Cost 416,741 417,300 622,700 456,646 418,037 503,671 498,672 -2.94%
-
Net Worth 727,253 736,878 721,437 723,291 667,405 600,455 530,648 5.39%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 10,100 20,468 31,366 31,447 52,551 42,510 26,532 -14.86%
Div Payout % 28.42% 44.19% 62.16% 30.94% 53.63% 46.61% 26.96% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 727,253 736,878 721,437 723,291 667,405 600,455 530,648 5.39%
NOSH 538,248 538,248 538,248 538,248 525,516 531,376 265,324 12.50%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.44% 13.26% 7.03% 20.98% 22.77% 16.18% 15.54% -
ROE 4.89% 6.29% 6.99% 14.05% 14.68% 15.19% 18.55% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 89.15 94.02 128.12 110.26 103.00 113.08 222.54 -14.13%
EPS 7.04 9.05 9.65 19.39 18.64 17.17 37.10 -24.18%
DPS 2.00 4.00 6.00 6.00 10.00 8.00 10.00 -23.51%
NAPS 1.44 1.44 1.38 1.38 1.27 1.13 2.00 -5.32%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.65 89.39 124.44 107.36 100.56 111.64 109.70 -4.41%
EPS 6.60 8.61 9.38 18.89 18.20 16.94 18.28 -15.60%
DPS 1.88 3.80 5.83 5.84 9.76 7.90 4.93 -14.83%
NAPS 1.3511 1.369 1.3403 1.3438 1.24 1.1156 0.9859 5.38%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.10 1.00 1.80 1.97 2.05 2.01 3.21 -
P/RPS 1.23 1.06 1.40 1.79 1.99 1.78 1.44 -2.59%
P/EPS 15.63 11.05 18.65 10.16 10.99 11.71 8.65 10.35%
EY 6.40 9.05 5.36 9.84 9.10 8.54 11.56 -9.38%
DY 1.82 4.00 3.33 3.05 4.88 3.98 3.12 -8.58%
P/NAPS 0.76 0.69 1.30 1.43 1.61 1.78 1.61 -11.75%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 25/02/19 28/02/18 22/02/17 24/02/16 25/02/15 25/02/14 -
Price 0.91 1.12 1.68 2.15 2.15 2.07 3.87 -
P/RPS 1.02 1.19 1.31 1.95 2.09 1.83 1.74 -8.51%
P/EPS 12.93 12.37 17.40 11.09 11.53 12.06 10.43 3.64%
EY 7.73 8.08 5.75 9.02 8.67 8.29 9.58 -3.51%
DY 2.20 3.57 3.57 2.79 4.65 3.86 2.58 -2.61%
P/NAPS 0.63 0.78 1.22 1.56 1.69 1.83 1.94 -17.08%

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