[CBIP] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 66.36%
YoY- 106.55%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 629,217 638,293 396,650 368,694 280,243 372,993 444,192 5.97%
PBT 50,672 20,195 59,246 35,315 13,949 84,264 76,250 -6.58%
Tax -13,897 -6,285 -6,416 -21,246 -2,287 -23,203 -26,027 -9.92%
NP 36,775 13,910 52,830 14,069 11,662 61,061 50,223 -5.05%
-
NP to SH 32,851 10,190 50,234 26,854 13,001 44,299 49,713 -6.66%
-
Tax Rate 27.43% 31.12% 10.83% 60.16% 16.40% 27.54% 34.13% -
Total Cost 592,442 624,383 343,820 354,625 268,581 311,932 393,969 7.03%
-
Net Worth 803,600 802,964 769,230 722,256 734,381 747,283 748,197 1.19%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 14,265 - 19,351 9,826 - 10,451 31,392 -12.31%
Div Payout % 43.42% - 38.52% 36.59% - 23.59% 63.15% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 803,600 802,964 769,230 722,256 734,381 747,283 748,197 1.19%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.84% 2.18% 13.32% 3.82% 4.16% 16.37% 11.31% -
ROE 4.09% 1.27% 6.53% 3.72% 1.77% 5.93% 6.64% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 132.33 133.55 81.99 75.04 55.33 71.38 84.90 7.67%
EPS 6.91 2.13 10.38 5.47 2.57 8.48 9.50 -5.16%
DPS 3.00 0.00 4.00 2.00 0.00 2.00 6.00 -10.90%
NAPS 1.69 1.68 1.59 1.47 1.45 1.43 1.43 2.82%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 133.64 135.57 84.25 78.31 59.52 79.22 94.34 5.97%
EPS 6.98 2.16 10.67 5.70 2.76 9.41 10.56 -6.66%
DPS 3.03 0.00 4.11 2.09 0.00 2.22 6.67 -12.31%
NAPS 1.7068 1.7055 1.6338 1.534 1.5598 1.5872 1.5891 1.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.10 1.08 1.27 0.92 0.81 1.11 1.91 -
P/RPS 0.83 0.81 1.55 1.23 1.46 1.56 2.25 -15.30%
P/EPS 15.92 50.66 12.23 16.83 31.55 13.09 20.10 -3.80%
EY 6.28 1.97 8.18 5.94 3.17 7.64 4.97 3.97%
DY 2.73 0.00 3.15 2.17 0.00 1.80 3.14 -2.30%
P/NAPS 0.65 0.64 0.80 0.63 0.56 0.78 1.34 -11.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 25/11/21 27/11/20 22/11/19 22/11/18 28/11/17 -
Price 1.21 1.16 1.30 1.07 0.96 1.03 1.81 -
P/RPS 0.91 0.87 1.59 1.43 1.73 1.44 2.13 -13.20%
P/EPS 17.51 54.41 12.52 19.58 37.40 12.15 19.05 -1.39%
EY 5.71 1.84 7.99 5.11 2.67 8.23 5.25 1.40%
DY 2.48 0.00 3.08 1.87 0.00 1.94 3.31 -4.69%
P/NAPS 0.72 0.69 0.82 0.73 0.66 0.72 1.27 -9.02%

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