[CBIP] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.21%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 185,075 157,316 108,025 85,902 131,290 132,337 113,202 8.53%
PBT 23,911 21,383 14,959 14,585 24,944 34,317 13,423 10.09%
Tax -3,797 -2,185 -2,326 -4,314 -4,873 -7,415 -4,087 -1.21%
NP 20,114 19,198 12,633 10,271 20,071 26,902 9,336 13.63%
-
NP to SH 18,389 18,578 12,287 11,018 17,821 24,668 9,316 11.99%
-
Tax Rate 15.88% 10.22% 15.55% 29.58% 19.54% 21.61% 30.45% -
Total Cost 164,961 138,118 95,392 75,631 111,219 105,435 103,866 8.01%
-
Net Worth 811,202 752,986 724,710 735,504 737,121 749,497 648,979 3.78%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - 10,455 15,723 15,701 -
Div Payout % - - - - 58.67% 63.74% 168.54% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 811,202 752,986 724,710 735,504 737,121 749,497 648,979 3.78%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 523,370 0.46%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.87% 12.20% 11.69% 11.96% 15.29% 20.33% 8.25% -
ROE 2.27% 2.47% 1.70% 1.50% 2.42% 3.29% 1.44% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 38.79 32.38 21.76 16.82 25.11 25.25 21.63 10.21%
EPS 3.85 3.82 2.48 2.16 3.41 4.71 1.78 13.71%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
NAPS 1.70 1.55 1.46 1.44 1.41 1.43 1.24 5.39%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 34.38 29.23 20.07 15.96 24.39 24.59 21.03 8.53%
EPS 3.42 3.45 2.28 2.05 3.31 4.58 1.73 12.02%
DPS 0.00 0.00 0.00 0.00 1.94 2.92 2.92 -
NAPS 1.5071 1.399 1.3464 1.3665 1.3695 1.3925 1.2057 3.78%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.52 1.25 0.825 1.05 1.56 2.09 2.27 -
P/RPS 3.92 3.86 3.79 6.24 6.21 8.28 10.49 -15.12%
P/EPS 39.44 32.69 33.33 48.68 45.76 44.41 127.53 -17.75%
EY 2.54 3.06 3.00 2.05 2.19 2.25 0.78 21.73%
DY 0.00 0.00 0.00 0.00 1.28 1.44 1.32 -
P/NAPS 0.89 0.81 0.57 0.73 1.11 1.46 1.83 -11.31%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 10/06/21 30/06/20 31/05/19 28/05/18 30/05/17 26/05/16 -
Price 1.49 1.35 0.92 1.02 1.47 2.08 2.07 -
P/RPS 3.84 4.17 4.23 6.06 5.85 8.24 9.57 -14.11%
P/EPS 38.66 35.30 37.17 47.28 43.12 44.19 116.29 -16.76%
EY 2.59 2.83 2.69 2.11 2.32 2.26 0.86 20.16%
DY 0.00 0.00 0.00 0.00 1.36 1.44 1.45 -
P/NAPS 0.88 0.87 0.63 0.71 1.04 1.45 1.67 -10.12%

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