[CBIP] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 104.41%
YoY- 2.08%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 280,243 372,993 444,192 391,673 357,278 394,860 429,861 -6.87%
PBT 13,949 84,264 76,250 83,233 73,567 75,634 72,789 -24.06%
Tax -2,287 -23,203 -26,027 -18,948 -17,207 -5,638 -7,680 -18.27%
NP 11,662 61,061 50,223 64,285 56,360 69,996 65,109 -24.91%
-
NP to SH 13,001 44,299 49,713 55,793 54,658 67,009 59,515 -22.38%
-
Tax Rate 16.40% 27.54% 34.13% 22.77% 23.39% 7.45% 10.55% -
Total Cost 268,581 311,932 393,969 327,388 300,918 324,864 364,752 -4.97%
-
Net Worth 734,381 747,283 748,197 686,674 637,764 580,956 522,713 5.82%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 10,451 31,392 31,450 31,624 21,222 26,533 -
Div Payout % - 23.59% 63.15% 56.37% 57.86% 31.67% 44.58% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 734,381 747,283 748,197 686,674 637,764 580,956 522,713 5.82%
NOSH 538,248 538,248 538,248 538,248 527,078 265,277 265,336 12.50%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.16% 16.37% 11.31% 16.41% 15.77% 17.73% 15.15% -
ROE 1.77% 5.93% 6.64% 8.13% 8.57% 11.53% 11.39% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 55.33 71.38 84.90 74.72 67.78 148.85 162.01 -16.38%
EPS 2.57 8.48 9.50 10.64 10.37 25.26 22.43 -30.29%
DPS 0.00 2.00 6.00 6.00 6.00 8.00 10.00 -
NAPS 1.45 1.43 1.43 1.31 1.21 2.19 1.97 -4.97%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 59.52 79.22 94.34 83.19 75.88 83.87 91.30 -6.87%
EPS 2.76 9.41 10.56 11.85 11.61 14.23 12.64 -22.39%
DPS 0.00 2.22 6.67 6.68 6.72 4.51 5.64 -
NAPS 1.5598 1.5872 1.5891 1.4585 1.3546 1.2339 1.1102 5.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.81 1.11 1.91 2.15 1.87 4.90 2.75 -
P/RPS 1.46 1.56 2.25 2.88 2.76 3.29 1.70 -2.50%
P/EPS 31.55 13.09 20.10 20.20 18.03 19.40 12.26 17.05%
EY 3.17 7.64 4.97 4.95 5.55 5.16 8.16 -14.57%
DY 0.00 1.80 3.14 2.79 3.21 1.63 3.64 -
P/NAPS 0.56 0.78 1.34 1.64 1.55 2.24 1.40 -14.15%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 22/11/18 28/11/17 22/11/16 18/11/15 20/11/14 21/11/13 -
Price 0.96 1.03 1.81 1.96 1.92 2.18 3.11 -
P/RPS 1.73 1.44 2.13 2.62 2.83 1.46 1.92 -1.72%
P/EPS 37.40 12.15 19.05 18.41 18.51 8.63 13.87 17.96%
EY 2.67 8.23 5.25 5.43 5.40 11.59 7.21 -15.25%
DY 0.00 1.94 3.31 3.06 3.13 3.67 3.22 -
P/NAPS 0.66 0.72 1.27 1.50 1.59 1.00 1.58 -13.53%

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