[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

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
Cumulative Result
Revenue	260,095	212,276	178,327	289,395	277,002	250,982	233,265	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	39,052	20,051	11,712	63,037	63,292	42,256	48,744	-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	-4,357	-3,393	-879	-15,303	-14,403	-13,733	-8,511	-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	34,695	16,658	10,833	47,734	48,889	28,523	40,233	-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	34,033	16,142	35,778	35,278	42,905	27,295	39,769	-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	225,400	195,618	167,494	241,661	228,113	222,459	193,032	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	9,707	9,857	-	10,451	15,697	15,716	15,928	-7.91%
YoY %	-1.52%	0.00%	-	-33.42%	-0.12%	-1.33%	-	-
Horiz. %	60.94%	61.88%	-	65.61%	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	4.44%	2.24%	4.87%	4.75%	5.73%	4.17%	6.35%	-
YoY %	98.21%	-54.00%	2.53%	-17.10%	37.41%	-34.33%	-	-
Horiz. %	69.92%	35.28%	76.69%	74.80%	90.24%	65.67%	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	53.58	43.07	34.98	55.38	52.94	47.91	43.93	3.36%
YoY %	24.40%	23.13%	-36.84%	4.61%	10.50%	9.06%	-	-
Horiz. %	121.97%	98.04%	79.63%	126.06%	120.51%	109.06%	100.00%	-
EPS	7.01	3.27	2.40	6.75	8.20	5.21	7.49	-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	2.00	2.00	0.00	2.00	3.00	3.00	3.00	-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	55.24	45.09	37.88	61.47	58.83	53.31	49.54	1.83%
YoY %	22.51%	19.03%	-38.38%	4.49%	10.35%	7.61%	-	-
Horiz. %	111.51%	91.02%	76.46%	124.08%	118.75%	107.61%	100.00%	-
EPS	7.23	3.43	7.60	7.49	9.11	5.80	8.45	-2.56%
YoY %	110.79%	-54.87%	1.47%	-17.78%	57.07%	-31.36%	-	-
Horiz. %	85.56%	40.59%	89.94%	88.64%	107.81%	68.64%	100.00%	-
DPS	2.06	2.09	0.00	2.22	3.33	3.34	3.38	-7.91%
YoY %	-1.44%	0.00%	0.00%	-33.33%	-0.30%	-1.18%	-	-
Horiz. %	60.95%	61.83%	0.00%	65.68%	98.52%	98.82%	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	2.26	2.14	2.83	2.33	3.83	4.26	4.55	-10.99%
YoY %	5.61%	-24.38%	21.46%	-39.16%	-10.09%	-6.37%	-	-
Horiz. %	49.67%	47.03%	62.20%	51.21%	84.18%	93.63%	100.00%	-
P/EPS	17.26	28.09	14.11	19.11	24.76	39.16	26.70	-7.00%
YoY %	-38.55%	99.08%	-26.16%	-22.82%	-36.77%	46.67%	-	-
Horiz. %	64.64%	105.21%	52.85%	71.57%	92.73%	146.67%	100.00%	-
EY	5.79	3.56	7.09	5.23	4.04	2.55	3.75	7.50%
YoY %	62.64%	-49.79%	35.56%	29.46%	58.43%	-32.00%	-	-
Horiz. %	154.40%	94.93%	189.07%	139.47%	107.73%	68.00%	100.00%	-
DY	1.65	2.17	0.00	1.55	1.48	1.47	1.50	1.59%
YoY %	-23.96%	0.00%	0.00%	4.73%	0.68%	-2.00%	-	-
Horiz. %	110.00%	144.67%	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	2.52	2.09	2.63	2.47	3.74	4.17	3.94	-7.17%
YoY %	20.57%	-20.53%	6.48%	-33.96%	-10.31%	5.84%	-	-
Horiz. %	63.96%	53.05%	66.75%	62.69%	94.92%	105.84%	100.00%	-
P/EPS	19.25	27.48	13.11	20.29	24.15	38.39	23.10	-2.99%
YoY %	-29.95%	109.61%	-35.39%	-15.98%	-37.09%	66.19%	-	-
Horiz. %	83.33%	118.96%	56.75%	87.84%	104.55%	166.19%	100.00%	-
EY	5.19	3.64	7.63	4.93	4.14	2.61	4.33	3.06%
YoY %	42.58%	-52.29%	54.77%	19.08%	58.62%	-39.72%	-	-
Horiz. %	119.86%	84.06%	176.21%	113.86%	95.61%	60.28%	100.00%	-
DY	1.48	2.22	0.00	1.46	1.52	1.50	1.73	-2.56%
YoY %	-33.33%	0.00%	0.00%	-3.95%	1.33%	-13.29%	-	-
Horiz. %	85.55%	128.32%	0.00%	84.39%	87.86%	86.71%	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