[CBIP] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -48.32%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 136,555 156,418 101,916 83,598 167,190 140,691 124,013 1.61%
PBT 20,194 15,264 2,237 21,227 12,958 41,140 24,917 -3.43%
Tax -2,059 -17,853 -1,408 -7,900 -11,825 -1,296 -8,790 -21.46%
NP 18,135 -2,589 829 13,327 1,133 39,844 16,127 1.97%
-
NP to SH 16,201 10,712 746 9,021 6,808 28,498 14,889 1.41%
-
Tax Rate 10.20% 116.96% 62.94% 37.22% 91.26% 3.15% 35.28% -
Total Cost 118,420 159,007 101,087 70,271 166,057 100,847 107,886 1.56%
-
Net Worth 769,230 722,256 734,381 747,283 748,197 686,674 636,596 3.20%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 9,675 - - - 15,696 15,725 15,783 -7.82%
Div Payout % 59.72% - - - 230.56% 55.18% 106.01% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 769,230 722,256 734,381 747,283 748,197 686,674 636,596 3.20%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 526,113 0.38%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 13.28% -1.66% 0.81% 15.94% 0.68% 28.32% 13.00% -
ROE 2.11% 1.48% 0.10% 1.21% 0.91% 4.15% 2.34% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 28.23 31.84 20.12 16.00 31.95 26.84 23.57 3.04%
EPS 3.35 2.18 0.15 1.73 1.30 5.44 2.83 2.84%
DPS 2.00 0.00 0.00 0.00 3.00 3.00 3.00 -6.52%
NAPS 1.59 1.47 1.45 1.43 1.43 1.31 1.21 4.65%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 29.00 33.22 21.65 17.76 35.51 29.88 26.34 1.61%
EPS 3.44 2.28 0.16 1.92 1.45 6.05 3.16 1.42%
DPS 2.06 0.00 0.00 0.00 3.33 3.34 3.35 -7.77%
NAPS 1.6338 1.534 1.5598 1.5872 1.5891 1.4585 1.3521 3.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.27 0.92 0.81 1.11 1.91 2.15 1.87 -
P/RPS 4.50 2.89 4.03 6.94 5.98 8.01 7.93 -9.00%
P/EPS 37.92 42.20 549.92 64.30 146.79 39.55 66.08 -8.83%
EY 2.64 2.37 0.18 1.56 0.68 2.53 1.51 9.74%
DY 1.57 0.00 0.00 0.00 1.57 1.40 1.60 -0.31%
P/NAPS 0.80 0.63 0.56 0.78 1.34 1.64 1.55 -10.42%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 22/11/19 22/11/18 28/11/17 22/11/16 18/11/15 -
Price 1.30 1.07 0.96 1.03 1.81 1.96 1.92 -
P/RPS 4.61 3.36 4.77 6.44 5.66 7.30 8.15 -9.05%
P/EPS 38.82 49.08 651.76 59.67 139.10 36.05 67.84 -8.87%
EY 2.58 2.04 0.15 1.68 0.72 2.77 1.47 9.81%
DY 1.54 0.00 0.00 0.00 1.66 1.53 1.56 -0.21%
P/NAPS 0.82 0.73 0.66 0.72 1.27 1.50 1.59 -10.44%

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