[CBIP] YoY Cumulative 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- 97.96%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 260,095 212,276 178,327 289,395 277,002 250,982 233,265 1.82%
PBT 39,052 20,051 11,712 63,037 63,292 42,256 48,744 -3.62%
Tax -4,357 -3,393 -879 -15,303 -14,403 -13,733 -8,511 -10.55%
NP 34,695 16,658 10,833 47,734 48,889 28,523 40,233 -2.43%
-
NP to SH 34,033 16,142 35,778 35,278 42,905 27,295 39,769 -2.56%
-
Tax Rate 11.16% 16.92% 7.51% 24.28% 22.76% 32.50% 17.46% -
Total Cost 225,400 195,618 167,494 241,661 228,113 222,459 193,032 2.61%
-
Net Worth 766,928 719,628 734,035 742,057 748,263 654,870 626,534 3.42%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 9,707 9,857 - 10,451 15,697 15,716 15,928 -7.91%
Div Payout % 28.53% 61.07% - 29.63% 36.59% 57.58% 40.05% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 766,928 719,628 734,035 742,057 748,263 654,870 626,534 3.42%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 530,961 0.22%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.34% 7.85% 6.07% 16.49% 17.65% 11.36% 17.25% -
ROE 4.44% 2.24% 4.87% 4.75% 5.73% 4.17% 6.35% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 53.58 43.07 34.98 55.38 52.94 47.91 43.93 3.36%
EPS 7.01 3.27 2.40 6.75 8.20 5.21 7.49 -1.09%
DPS 2.00 2.00 0.00 2.00 3.00 3.00 3.00 -6.52%
NAPS 1.58 1.46 1.44 1.42 1.43 1.25 1.18 4.98%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.32 39.44 33.13 53.77 51.46 46.63 43.34 1.82%
EPS 6.32 3.00 6.65 6.55 7.97 5.07 7.39 -2.57%
DPS 1.80 1.83 0.00 1.94 2.92 2.92 2.96 -7.94%
NAPS 1.4249 1.337 1.3637 1.3787 1.3902 1.2167 1.164 3.42%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 2.26 2.14 2.83 2.33 3.83 4.26 4.55 -10.99%
P/EPS 17.26 28.09 14.11 19.11 24.76 39.16 26.70 -7.00%
EY 5.79 3.56 7.09 5.23 4.04 2.55 3.75 7.50%
DY 1.65 2.17 0.00 1.55 1.48 1.47 1.50 1.59%
P/NAPS 0.77 0.63 0.69 0.91 1.42 1.63 1.69 -12.26%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 2.52 2.09 2.63 2.47 3.74 4.17 3.94 -7.17%
P/EPS 19.25 27.48 13.11 20.29 24.15 38.39 23.10 -2.99%
EY 5.19 3.64 7.63 4.93 4.14 2.61 4.33 3.06%
DY 1.48 2.22 0.00 1.46 1.52 1.50 1.73 -2.56%
P/NAPS 0.85 0.62 0.64 0.96 1.38 1.60 1.47 -8.71%

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