[CBIP] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -19.22%
YoY- -15.85%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 158,105 144,665 137,780 115,620 124,422 145,434 151,575 0.70%
PBT 38,093 29,122 28,720 24,890 22,745 20,852 27,503 5.57%
Tax -10,430 -7,025 -9,533 -7,303 -1,228 -1,181 137,619 -
NP 27,663 22,097 19,187 17,587 21,517 19,671 165,122 -25.74%
-
NP to SH 17,457 18,334 17,979 17,770 21,117 18,859 163,249 -31.09%
-
Tax Rate 27.38% 24.12% 33.19% 29.34% 5.40% 5.66% -500.38% -
Total Cost 130,442 122,568 118,593 98,033 102,905 125,763 -13,547 -
-
Net Worth 742,057 748,263 655,211 625,928 559,759 501,315 472,252 7.81%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 80,497 -
Div Payout % - - - - - - 49.31% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 742,057 748,263 655,211 625,928 559,759 501,315 472,252 7.81%
NOSH 538,248 538,248 538,248 530,447 265,288 265,246 268,325 12.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.50% 15.27% 13.93% 15.21% 17.29% 13.53% 108.94% -
ROE 2.35% 2.45% 2.74% 2.84% 3.77% 3.76% 34.57% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.25 27.65 26.29 21.80 46.90 54.83 56.49 -9.88%
EPS 3.34 3.50 3.43 3.35 7.96 7.11 60.84 -38.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 30.00 -
NAPS 1.42 1.43 1.25 1.18 2.11 1.89 1.76 -3.51%
Adjusted Per Share Value based on latest NOSH - 530,447
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.37 26.88 25.60 21.48 23.12 27.02 28.16 0.70%
EPS 3.24 3.41 3.34 3.30 3.92 3.50 30.33 -31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.96 -
NAPS 1.3787 1.3902 1.2173 1.1629 1.04 0.9314 0.8774 7.81%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.29 2.03 2.04 2.00 4.38 2.62 2.54 -
P/RPS 4.26 7.34 7.76 9.18 9.34 4.78 4.50 -0.90%
P/EPS 38.62 57.94 59.48 59.70 55.03 36.85 4.17 44.89%
EY 2.59 1.73 1.68 1.68 1.82 2.71 23.95 -30.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.81 -
P/NAPS 0.91 1.42 1.63 1.69 2.08 1.39 1.44 -7.36%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 23/08/17 26/08/16 18/08/15 25/08/14 19/08/13 16/08/12 -
Price 1.37 1.98 2.00 1.73 4.76 2.87 2.70 -
P/RPS 4.53 7.16 7.61 7.94 10.15 5.23 4.78 -0.89%
P/EPS 41.01 56.51 58.31 51.64 59.80 40.37 4.44 44.82%
EY 2.44 1.77 1.72 1.94 1.67 2.48 22.53 -30.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 0.96 1.38 1.60 1.47 2.26 1.52 1.53 -7.47%

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