[CBIP] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
10-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 31.18%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 693,348 733,344 740,300 629,264 432,100 343,608 525,160 4.73%
PBT 30,224 72,864 95,644 85,532 59,836 58,340 99,776 -18.03%
Tax -10,592 -20,840 -15,188 -8,740 -9,304 -17,256 -19,492 -9.65%
NP 19,632 52,024 80,456 76,792 50,532 41,084 80,284 -20.90%
-
NP to SH 16,476 49,264 73,556 74,312 49,148 44,072 71,284 -21.64%
-
Tax Rate 35.04% 28.60% 15.88% 10.22% 15.55% 29.58% 19.54% -
Total Cost 673,716 681,320 659,844 552,472 381,568 302,524 444,876 7.15%
-
Net Worth 824,838 783,846 811,202 752,986 724,710 735,504 737,121 1.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 37,492 - - - - - 41,822 -1.80%
Div Payout % 227.56% - - - - - 58.67% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 824,838 783,846 811,202 752,986 724,710 735,504 737,121 1.88%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.83% 7.09% 10.87% 12.20% 11.69% 11.96% 15.29% -
ROE 2.00% 6.28% 9.07% 9.87% 6.78% 5.99% 9.67% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 147.94 153.43 155.14 129.53 87.05 67.27 100.46 6.65%
EPS 3.52 10.32 15.40 15.28 9.92 8.64 13.64 -20.19%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 8.00 0.00%
NAPS 1.76 1.64 1.70 1.55 1.46 1.44 1.41 3.76%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 147.26 155.76 157.24 133.65 91.78 72.98 111.54 4.73%
EPS 3.50 10.46 15.62 15.78 10.44 9.36 15.14 -21.64%
DPS 7.96 0.00 0.00 0.00 0.00 0.00 8.88 -1.80%
NAPS 1.7519 1.6649 1.723 1.5993 1.5393 1.5622 1.5656 1.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.45 1.06 1.52 1.25 0.825 1.05 1.56 -
P/RPS 0.98 0.69 0.98 0.97 0.95 1.56 1.55 -7.34%
P/EPS 41.25 10.28 9.86 8.17 8.33 12.17 11.44 23.80%
EY 2.42 9.72 10.14 12.24 12.00 8.22 8.74 -19.25%
DY 5.52 0.00 0.00 0.00 0.00 0.00 5.13 1.22%
P/NAPS 0.82 0.65 0.89 0.81 0.57 0.73 1.11 -4.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 10/06/21 30/06/20 31/05/19 28/05/18 -
Price 1.32 0.93 1.49 1.35 0.92 1.02 1.47 -
P/RPS 0.89 0.61 0.96 1.04 1.06 1.52 1.46 -7.91%
P/EPS 37.55 9.02 9.67 8.83 9.29 11.82 10.78 23.09%
EY 2.66 11.08 10.35 11.33 10.76 8.46 9.28 -18.78%
DY 6.06 0.00 0.00 0.00 0.00 0.00 5.44 1.81%
P/NAPS 0.75 0.57 0.88 0.87 0.63 0.71 1.04 -5.29%

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