[CBIP] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -16.21%
YoY- -34.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 83,598 167,190 140,691 124,013 149,399 136,093 108,701 -4.28%
PBT 21,227 12,958 41,140 24,917 27,048 28,944 30,274 -5.74%
Tax -7,900 -11,825 -1,296 -8,790 -2,446 -4,319 -2,251 23.26%
NP 13,327 1,133 39,844 16,127 24,602 24,625 28,023 -11.64%
-
NP to SH 9,021 6,808 28,498 14,889 22,605 21,988 27,083 -16.73%
-
Tax Rate 37.22% 91.26% 3.15% 35.28% 9.04% 14.92% 7.44% -
Total Cost 70,271 166,057 100,847 107,886 124,797 111,468 80,678 -2.27%
-
Net Worth 747,283 748,197 686,674 636,596 581,043 522,513 475,093 7.83%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 15,696 15,725 15,783 7,959 13,261 26,841 -
Div Payout % - 230.56% 55.18% 106.01% 35.21% 60.31% 99.11% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 747,283 748,197 686,674 636,596 581,043 522,513 475,093 7.83%
NOSH 538,248 538,248 538,248 526,113 265,316 265,235 268,414 12.28%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.94% 0.68% 28.32% 13.00% 16.47% 18.09% 25.78% -
ROE 1.21% 0.91% 4.15% 2.34% 3.89% 4.21% 5.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.00 31.95 26.84 23.57 56.31 51.31 40.50 -14.33%
EPS 1.73 1.30 5.44 2.83 8.52 8.29 10.09 -25.45%
DPS 0.00 3.00 3.00 3.00 3.00 5.00 10.00 -
NAPS 1.43 1.43 1.31 1.21 2.19 1.97 1.77 -3.49%
Adjusted Per Share Value based on latest NOSH - 526,113
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.76 35.51 29.88 26.34 31.73 28.91 23.09 -4.27%
EPS 1.92 1.45 6.05 3.16 4.80 4.67 5.75 -16.70%
DPS 0.00 3.33 3.34 3.35 1.69 2.82 5.70 -
NAPS 1.5872 1.5891 1.4585 1.3521 1.2341 1.1098 1.0091 7.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.11 1.91 2.15 1.87 4.90 2.75 2.65 -
P/RPS 6.94 5.98 8.01 7.93 8.70 5.36 6.54 0.99%
P/EPS 64.30 146.79 39.55 66.08 57.51 33.17 26.26 16.08%
EY 1.56 0.68 2.53 1.51 1.74 3.01 3.81 -13.82%
DY 0.00 1.57 1.40 1.60 0.61 1.82 3.77 -
P/NAPS 0.78 1.34 1.64 1.55 2.24 1.40 1.50 -10.32%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 28/11/17 22/11/16 18/11/15 20/11/14 21/11/13 01/11/12 -
Price 1.03 1.81 1.96 1.92 2.18 3.11 2.71 -
P/RPS 6.44 5.66 7.30 8.15 3.87 6.06 6.69 -0.63%
P/EPS 59.67 139.10 36.05 67.84 25.59 37.52 26.86 14.22%
EY 1.68 0.72 2.77 1.47 3.91 2.67 3.72 -12.40%
DY 0.00 1.66 1.53 1.56 1.38 1.61 3.69 -
P/NAPS 0.72 1.27 1.50 1.59 1.00 1.58 1.53 -11.80%

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