[CBIP] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 191.0%
YoY- 79.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 108,124 225,585 186,210 183,996 206,033 160,580 148,133 -5.10%
PBT 8,217 11,738 56,295 69,472 32,812 54,350 23,076 -15.80%
Tax -5,461 -14,884 657 -12,498 -5,586 -27,690 3,872 -
NP 2,756 -3,146 56,952 56,974 27,226 26,660 26,948 -31.60%
-
NP to SH 2,020 748 45,856 43,327 24,196 38,901 24,530 -34.02%
-
Tax Rate 66.46% 126.80% -1.17% 17.99% 17.02% 50.95% -16.78% -
Total Cost 105,368 228,731 129,258 127,022 178,807 133,920 121,185 -2.30%
-
Net Worth 736,878 721,437 723,291 667,331 531,325 530,610 498,371 6.73%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,234 - - 21,018 - - 13,397 -4.38%
Div Payout % 506.65% - - 48.51% - - 54.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 736,878 721,437 723,291 667,331 531,325 530,610 498,371 6.73%
NOSH 538,248 538,248 538,248 525,458 531,325 265,305 267,941 12.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.55% -1.39% 30.58% 30.96% 13.21% 16.60% 18.19% -
ROE 0.27% 0.10% 6.34% 6.49% 4.55% 7.33% 4.92% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.13 43.15 35.53 35.02 38.78 60.53 55.29 -14.80%
EPS 0.39 0.14 8.75 8.24 4.55 14.66 9.15 -40.88%
DPS 2.00 0.00 0.00 4.00 0.00 0.00 5.00 -14.15%
NAPS 1.44 1.38 1.38 1.27 1.00 2.00 1.86 -4.17%
Adjusted Per Share Value based on latest NOSH - 525,458
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.97 47.91 39.55 39.08 43.76 34.11 31.46 -5.10%
EPS 0.43 0.16 9.74 9.20 5.14 8.26 5.21 -34.00%
DPS 2.17 0.00 0.00 4.46 0.00 0.00 2.85 -4.43%
NAPS 1.5651 1.5323 1.5362 1.4174 1.1285 1.127 1.0585 6.73%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.00 1.80 1.97 2.05 2.01 3.21 2.73 -
P/RPS 4.73 4.17 5.54 5.85 5.18 5.30 4.94 -0.72%
P/EPS 253.33 1,258.03 22.52 24.86 44.14 21.89 29.82 42.82%
EY 0.39 0.08 4.44 4.02 2.27 4.57 3.35 -30.11%
DY 2.00 0.00 0.00 1.95 0.00 0.00 1.83 1.49%
P/NAPS 0.69 1.30 1.43 1.61 2.01 1.61 1.47 -11.83%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 28/02/18 22/02/17 24/02/16 25/02/15 25/02/14 28/02/13 -
Price 1.12 1.68 2.15 2.15 2.07 3.87 2.54 -
P/RPS 5.30 3.89 6.05 6.14 5.34 6.39 4.59 2.42%
P/EPS 283.73 1,174.16 24.57 26.07 45.46 26.39 27.74 47.30%
EY 0.35 0.09 4.07 3.84 2.20 3.79 3.60 -32.17%
DY 1.79 0.00 0.00 1.86 0.00 0.00 1.97 -1.58%
P/NAPS 0.78 1.22 1.56 1.69 2.07 1.94 1.37 -8.95%

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