[CBIP] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 178.14%
YoY- 32.19%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 218,734 230,799 217,634 173,498 170,020 108,124 225,585 -0.51%
PBT 40,785 -19,717 44,495 37,550 30,379 8,217 11,738 23.05%
Tax -5,737 -6,965 -2,226 -4,035 -8,519 -5,461 -14,884 -14.68%
NP 35,048 -26,682 42,269 33,515 21,860 2,756 -3,146 -
-
NP to SH 32,197 -16,181 37,100 29,794 22,539 2,020 748 87.15%
-
Tax Rate 14.07% - 5.00% 10.75% 28.04% 66.46% 126.80% -
Total Cost 183,686 257,481 175,365 139,983 148,160 105,368 228,731 -3.58%
-
Net Worth 825,914 783,846 797,864 748,711 727,253 736,878 721,437 2.27%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 9,559 - 9,787 10,100 10,234 - -
Div Payout % - 0.00% - 32.85% 44.81% 506.65% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 825,914 783,846 797,864 748,711 727,253 736,878 721,437 2.27%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.02% -11.56% 19.42% 19.32% 12.86% 2.55% -1.39% -
ROE 3.90% -2.06% 4.65% 3.98% 3.10% 0.27% 0.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 46.35 48.29 45.28 35.45 33.66 21.13 43.15 1.19%
EPS 6.82 -3.39 7.72 6.09 4.46 0.39 0.14 91.05%
DPS 0.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.75 1.64 1.66 1.53 1.44 1.44 1.38 4.03%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 46.46 49.02 46.22 36.85 36.11 22.97 47.91 -0.51%
EPS 6.84 -3.44 7.88 6.33 4.79 0.43 0.16 86.93%
DPS 0.00 2.03 0.00 2.08 2.15 2.17 0.00 -
NAPS 1.7542 1.6649 1.6946 1.5902 1.5447 1.5651 1.5323 2.27%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.34 1.10 1.17 1.11 1.10 1.00 1.80 -
P/RPS 2.89 2.28 2.58 3.13 3.27 4.73 4.17 -5.92%
P/EPS 19.64 -32.49 15.16 18.23 24.65 253.33 1,258.03 -49.99%
EY 5.09 -3.08 6.60 5.49 4.06 0.39 0.08 99.74%
DY 0.00 1.82 0.00 1.80 1.82 2.00 0.00 -
P/NAPS 0.77 0.67 0.70 0.73 0.76 0.69 1.30 -8.35%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 24/02/22 22/03/21 27/02/20 25/02/19 28/02/18 -
Price 1.37 1.03 1.35 1.20 0.91 1.12 1.68 -
P/RPS 2.96 2.13 2.98 3.38 2.70 5.30 3.89 -4.44%
P/EPS 20.08 -30.42 17.49 19.71 20.39 283.73 1,174.16 -49.22%
EY 4.98 -3.29 5.72 5.07 4.90 0.35 0.09 95.14%
DY 0.00 1.94 0.00 1.67 2.20 1.79 0.00 -
P/NAPS 0.78 0.63 0.81 0.78 0.63 0.78 1.22 -7.18%

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