[CBIP] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -16.81%
YoY- 300.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 170,441 210,249 245,885 102,779 104,251 92,425 158,105 1.25%
PBT 25,041 9,240 21,323 17,669 5,092 -2,873 38,093 -6.74%
Tax -6,576 -2,141 -3,492 -2,172 -1,067 3,435 -10,430 -7.39%
NP 18,465 7,099 17,831 15,497 4,025 562 27,663 -6.50%
-
NP to SH 17,205 6,545 15,973 15,455 3,855 1,237 17,457 -0.24%
-
Tax Rate 26.26% 23.17% 16.38% 12.29% 20.95% - 27.38% -
Total Cost 151,976 203,150 228,054 87,282 100,226 91,863 130,442 2.57%
-
Net Worth 838,897 793,405 831,641 766,928 719,628 734,035 742,057 2.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 14,338 - 9,707 9,857 - - -
Div Payout % - 219.08% - 62.81% 255.72% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 838,897 793,405 831,641 766,928 719,628 734,035 742,057 2.06%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.83% 3.38% 7.25% 15.08% 3.86% 0.61% 17.50% -
ROE 2.05% 0.82% 1.92% 2.02% 0.54% 0.17% 2.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 36.37 43.99 51.45 21.17 21.15 18.13 30.25 3.11%
EPS 3.67 1.37 3.34 3.18 0.78 0.24 3.34 1.58%
DPS 0.00 3.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.79 1.66 1.74 1.58 1.46 1.44 1.42 3.93%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 31.67 39.06 45.68 19.10 19.37 17.17 29.37 1.26%
EPS 3.20 1.22 2.97 2.87 0.72 0.23 3.24 -0.20%
DPS 0.00 2.66 0.00 1.80 1.83 0.00 0.00 -
NAPS 1.5586 1.474 1.5451 1.4249 1.337 1.3637 1.3787 2.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.24 0.94 1.26 1.21 0.92 0.99 1.29 -
P/RPS 3.41 2.14 2.45 5.71 4.35 5.46 4.26 -3.63%
P/EPS 33.78 68.64 37.70 38.00 117.63 407.96 38.62 -2.20%
EY 2.96 1.46 2.65 2.63 0.85 0.25 2.59 2.24%
DY 0.00 3.19 0.00 1.65 2.17 0.00 0.00 -
P/NAPS 0.69 0.57 0.72 0.77 0.63 0.69 0.91 -4.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 28/08/23 24/08/22 26/08/21 28/08/20 21/08/19 23/08/18 -
Price 1.33 1.16 1.39 1.35 0.90 0.92 1.37 -
P/RPS 3.66 2.64 2.70 6.38 4.26 5.07 4.53 -3.48%
P/EPS 36.23 84.71 41.59 42.40 115.07 379.12 41.01 -2.04%
EY 2.76 1.18 2.40 2.36 0.87 0.26 2.44 2.07%
DY 0.00 2.59 0.00 1.48 2.22 0.00 0.00 -
P/NAPS 0.74 0.70 0.80 0.85 0.62 0.64 0.96 -4.24%

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