[CBIP] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -77.61%
YoY- 170.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 217,634 173,498 170,020 108,124 225,585 186,210 183,996 2.83%
PBT 44,495 37,550 30,379 8,217 11,738 56,295 69,472 -7.15%
Tax -2,226 -4,035 -8,519 -5,461 -14,884 657 -12,498 -24.97%
NP 42,269 33,515 21,860 2,756 -3,146 56,952 56,974 -4.84%
-
NP to SH 37,100 29,794 22,539 2,020 748 45,856 43,327 -2.55%
-
Tax Rate 5.00% 10.75% 28.04% 66.46% 126.80% -1.17% 17.99% -
Total Cost 175,365 139,983 148,160 105,368 228,731 129,258 127,022 5.51%
-
Net Worth 797,864 748,711 727,253 736,878 721,437 723,291 667,331 3.01%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 9,787 10,100 10,234 - - 21,018 -
Div Payout % - 32.85% 44.81% 506.65% - - 48.51% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 797,864 748,711 727,253 736,878 721,437 723,291 667,331 3.01%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 525,458 0.40%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 19.42% 19.32% 12.86% 2.55% -1.39% 30.58% 30.96% -
ROE 4.65% 3.98% 3.10% 0.27% 0.10% 6.34% 6.49% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 45.28 35.45 33.66 21.13 43.15 35.53 35.02 4.37%
EPS 7.72 6.09 4.46 0.39 0.14 8.75 8.24 -1.07%
DPS 0.00 2.00 2.00 2.00 0.00 0.00 4.00 -
NAPS 1.66 1.53 1.44 1.44 1.38 1.38 1.27 4.56%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 46.22 36.85 36.11 22.97 47.91 39.55 39.08 2.83%
EPS 7.88 6.33 4.79 0.43 0.16 9.74 9.20 -2.54%
DPS 0.00 2.08 2.15 2.17 0.00 0.00 4.46 -
NAPS 1.6946 1.5902 1.5447 1.5651 1.5323 1.5362 1.4174 3.01%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.17 1.11 1.10 1.00 1.80 1.97 2.05 -
P/RPS 2.58 3.13 3.27 4.73 4.17 5.54 5.85 -12.74%
P/EPS 15.16 18.23 24.65 253.33 1,258.03 22.52 24.86 -7.90%
EY 6.60 5.49 4.06 0.39 0.08 4.44 4.02 8.60%
DY 0.00 1.80 1.82 2.00 0.00 0.00 1.95 -
P/NAPS 0.70 0.73 0.76 0.69 1.30 1.43 1.61 -12.95%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/03/21 27/02/20 25/02/19 28/02/18 22/02/17 24/02/16 -
Price 1.35 1.20 0.91 1.12 1.68 2.15 2.15 -
P/RPS 2.98 3.38 2.70 5.30 3.89 6.05 6.14 -11.34%
P/EPS 17.49 19.71 20.39 283.73 1,174.16 24.57 26.07 -6.43%
EY 5.72 5.07 4.90 0.35 0.09 4.07 3.84 6.86%
DY 0.00 1.67 2.20 1.79 0.00 0.00 1.86 -
P/NAPS 0.81 0.78 0.63 0.78 1.22 1.56 1.69 -11.52%

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