[CBIP] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -21.58%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 614,284 542,192 450,263 481,117 669,777 577,883 541,274 2.12%
PBT 103,741 72,865 44,328 92,481 87,988 139,528 143,089 -5.21%
Tax -8,642 -25,281 -10,806 -28,664 -40,911 -18,291 -19,852 -12.93%
NP 95,099 47,584 33,522 63,817 47,077 121,237 123,237 -4.22%
-
NP to SH 87,334 56,648 35,540 46,319 50,461 101,649 97,985 -1.89%
-
Tax Rate 8.33% 34.70% 24.38% 30.99% 46.50% 13.11% 13.87% -
Total Cost 519,185 494,608 416,741 417,300 622,700 456,646 418,037 3.67%
-
Net Worth 797,864 748,711 727,253 736,878 721,437 723,291 667,405 3.01%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 19,225 19,574 10,100 20,468 31,366 31,447 52,551 -15.41%
Div Payout % 22.01% 34.55% 28.42% 44.19% 62.16% 30.94% 53.63% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 797,864 748,711 727,253 736,878 721,437 723,291 667,405 3.01%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 525,516 0.39%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.48% 8.78% 7.44% 13.26% 7.03% 20.98% 22.77% -
ROE 10.95% 7.57% 4.89% 6.29% 6.99% 14.05% 14.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 127.81 110.80 89.15 94.02 128.12 110.26 103.00 3.65%
EPS 18.17 11.58 7.04 9.05 9.65 19.39 18.64 -0.42%
DPS 4.00 4.00 2.00 4.00 6.00 6.00 10.00 -14.15%
NAPS 1.66 1.53 1.44 1.44 1.38 1.38 1.27 4.56%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 130.47 115.16 95.63 102.19 142.26 122.74 114.96 2.12%
EPS 18.55 12.03 7.55 9.84 10.72 21.59 20.81 -1.89%
DPS 4.08 4.16 2.15 4.35 6.66 6.68 11.16 -15.42%
NAPS 1.6946 1.5902 1.5447 1.5651 1.5323 1.5362 1.4175 3.01%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.17 1.11 1.10 1.00 1.80 1.97 2.05 -
P/RPS 0.92 1.00 1.23 1.06 1.40 1.79 1.99 -12.05%
P/EPS 6.44 9.59 15.63 11.05 18.65 10.16 10.99 -8.51%
EY 15.53 10.43 6.40 9.05 5.36 9.84 9.10 9.30%
DY 3.42 3.60 1.82 4.00 3.33 3.05 4.88 -5.74%
P/NAPS 0.70 0.73 0.76 0.69 1.30 1.43 1.61 -12.95%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/03/21 27/02/20 25/02/19 28/02/18 22/02/17 24/02/16 -
Price 1.35 1.20 0.91 1.12 1.68 2.15 2.15 -
P/RPS 1.06 1.08 1.02 1.19 1.31 1.95 2.09 -10.68%
P/EPS 7.43 10.37 12.93 12.37 17.40 11.09 11.53 -7.05%
EY 13.46 9.65 7.73 8.08 5.75 9.02 8.67 7.59%
DY 2.96 3.33 2.20 3.57 3.57 2.79 4.65 -7.24%
P/NAPS 0.81 0.78 0.63 0.78 1.22 1.56 1.69 -11.52%

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