[CBIP] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -4.84%

YoY- -6.23%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	370,049	682,170	596,165	571,805	588,697	542,134	550,602	-6.40%
YoY %	-45.75%	14.43%	4.26%	-2.87%	8.59%	-1.54%	-	-
Horiz. %	67.21%	123.90%	108.28%	103.85%	106.92%	98.46%	100.00%	-
PBT	41,156	87,733	166,213	133,087	108,557	131,880	97,195	-13.33%
YoY %	-53.09%	-47.22%	24.89%	22.60%	-17.69%	35.69%	-	-
Horiz. %	42.34%	90.26%	171.01%	136.93%	111.69%	135.69%	100.00%	-
Tax	-14,240	-42,012	-28,035	-42,088	-16,496	-25,859	-1,648	43.22%
YoY %	66.10%	-49.86%	33.39%	-155.14%	36.21%	-1,469.11%	-	-
Horiz. %	864.08%	2,549.27%	1,701.15%	2,553.88%	1,000.97%	1,569.11%	100.00%	-
NP	26,916	45,721	138,178	90,999	92,061	106,021	95,547	-19.02%
YoY %	-41.13%	-66.91%	51.85%	-1.15%	-13.17%	10.96%	-	-
Horiz. %	28.17%	47.85%	144.62%	95.24%	96.35%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,296	42,834	113,695	81,173	86,570	105,293	89,140	-20.03%
YoY %	-45.61%	-62.33%	40.07%	-6.23%	-17.78%	18.12%	-	-
Horiz. %	26.13%	48.05%	127.55%	91.06%	97.12%	118.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.60%	47.89%	16.87%	31.62%	15.20%	19.61%	1.70%	-
YoY %	-27.75%	183.88%	-46.65%	108.03%	-22.49%	1,053.53%	-	-
Horiz. %	2,035.29%	2,817.06%	992.35%	1,860.00%	894.12%	1,153.53%	100.00%	-
Total Cost	343,133	636,449	457,987	480,806	496,636	436,113	455,055	-4.59%
YoY %	-46.09%	38.97%	-4.75%	-3.19%	13.88%	-4.16%	-	-
Horiz. %	75.40%	139.86%	100.64%	105.66%	109.14%	95.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	734,035	742,057	748,263	655,286	625,928	559,759	501,315	6.55%
YoY %	-1.08%	-0.83%	14.19%	4.69%	11.82%	11.66%	-	-
Horiz. %	146.42%	148.02%	149.26%	130.71%	124.86%	111.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	10,234	26,152	31,449	52,502	23,900	13,394	53,534	-24.09%
YoY %	-60.87%	-16.84%	-40.10%	119.67%	78.44%	-74.98%	-	-
Horiz. %	19.12%	48.85%	58.75%	98.07%	44.64%	25.02%	100.00%	-
Div Payout %	43.93%	61.05%	27.66%	64.68%	27.61%	12.72%	60.06%	-
YoY %	-28.04%	120.72%	-57.24%	134.26%	117.06%	-78.82%	-	-
Horiz. %	73.14%	101.65%	46.05%	107.69%	45.97%	21.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	734,035	742,057	748,263	655,286	625,928	559,759	501,315	6.55%
YoY %	-1.08%	-0.83%	14.19%	4.69%	11.82%	11.66%	-	-
Horiz. %	146.42%	148.02%	149.26%	130.71%	124.86%	111.66%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	530,447	265,288	265,246	12.51%
YoY %	0.00%	0.00%	0.00%	1.47%	99.95%	0.02%	-	-
Horiz. %	202.92%	202.92%	202.92%	202.92%	199.98%	100.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	7.27%	6.70%	23.18%	15.91%	15.64%	19.56%	17.35%	-
YoY %	8.51%	-71.10%	45.69%	1.73%	-20.04%	12.74%	-	-
Horiz. %	41.90%	38.62%	133.60%	91.70%	90.14%	112.74%	100.00%	-
ROE	3.17%	5.77%	15.19%	12.39%	13.83%	18.81%	17.78%	-
YoY %	-45.06%	-62.01%	22.60%	-10.41%	-26.48%	5.79%	-	-
Horiz. %	17.83%	32.45%	85.43%	69.69%	77.78%	105.79%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	72.59	130.54	113.93	109.08	110.98	204.36	207.58	-16.05%
YoY %	-44.39%	14.58%	4.45%	-1.71%	-45.69%	-1.55%	-	-
Horiz. %	34.97%	62.89%	54.88%	52.55%	53.46%	98.45%	100.00%	-
EPS	4.57	8.20	21.73	15.48	16.32	39.69	33.61	-28.27%
YoY %	-44.27%	-62.26%	40.37%	-5.15%	-58.88%	18.09%	-	-
Horiz. %	13.60%	24.40%	64.65%	46.06%	48.56%	118.09%	100.00%	-
DPS	2.01	5.00	6.00	10.00	4.51	5.05	20.00	-31.80%
YoY %	-59.80%	-16.67%	-40.00%	121.73%	-10.69%	-74.75%	-	-
Horiz. %	10.05%	25.00%	30.00%	50.00%	22.55%	25.25%	100.00%	-
NAPS	1.44	1.42	1.43	1.25	1.18	2.11	1.89	-4.42%
YoY %	1.41%	-0.70%	14.40%	5.93%	-44.08%	11.64%	-	-
Horiz. %	76.19%	75.13%	75.66%	66.14%	62.43%	111.64%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	68.75	126.74	110.76	106.23	109.37	100.72	102.30	-6.40%
YoY %	-45.76%	14.43%	4.26%	-2.87%	8.59%	-1.54%	-	-
Horiz. %	67.20%	123.89%	108.27%	103.84%	106.91%	98.46%	100.00%	-
EPS	4.33	7.96	21.12	15.08	16.08	19.56	16.56	-20.02%
YoY %	-45.60%	-62.31%	40.05%	-6.22%	-17.79%	18.12%	-	-
Horiz. %	26.15%	48.07%	127.54%	91.06%	97.10%	118.12%	100.00%	-
DPS	1.90	4.86	5.84	9.75	4.44	2.49	9.95	-24.10%
YoY %	-60.91%	-16.78%	-40.10%	119.59%	78.31%	-74.97%	-	-
Horiz. %	19.10%	48.84%	58.69%	97.99%	44.62%	25.03%	100.00%	-
NAPS	1.3637	1.3787	1.3902	1.2174	1.1629	1.04	0.9314	6.55%
YoY %	-1.09%	-0.83%	14.19%	4.69%	11.82%	11.66%	-	-
Horiz. %	146.41%	148.02%	149.26%	130.71%	124.86%	111.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.99	1.29	2.03	2.04	2.00	4.38	2.62	-
P/RPS	1.36	0.99	1.78	1.87	1.80	2.14	1.26	1.28%
YoY %	37.37%	-44.38%	-4.81%	3.89%	-15.89%	69.84%	-	-
Horiz. %	107.94%	78.57%	141.27%	148.41%	142.86%	169.84%	100.00%	-
P/EPS	21.66	15.74	9.34	13.17	12.25	11.04	7.80	18.54%
YoY %	37.61%	68.52%	-29.08%	7.51%	10.96%	41.54%	-	-
Horiz. %	277.69%	201.79%	119.74%	168.85%	157.05%	141.54%	100.00%	-
EY	4.62	6.35	10.70	7.59	8.16	9.06	12.83	-15.64%
YoY %	-27.24%	-40.65%	40.97%	-6.99%	-9.93%	-29.38%	-	-
Horiz. %	36.01%	49.49%	83.40%	59.16%	63.60%	70.62%	100.00%	-
DY	2.03	3.88	2.96	4.90	2.25	1.15	7.63	-19.79%
YoY %	-47.68%	31.08%	-39.59%	117.78%	95.65%	-84.93%	-	-
Horiz. %	26.61%	50.85%	38.79%	64.22%	29.49%	15.07%	100.00%	-
P/NAPS	0.69	0.91	1.42	1.63	1.69	2.08	1.39	-11.01%
YoY %	-24.18%	-35.92%	-12.88%	-3.55%	-18.75%	49.64%	-	-
Horiz. %	49.64%	65.47%	102.16%	117.27%	121.58%	149.64%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	21/08/19	23/08/18	23/08/17	26/08/16	18/08/15	25/08/14	19/08/13	-
Price	0.92	1.37	1.98	2.00	1.73	4.76	2.87	-
P/RPS	1.27	1.05	1.74	1.83	1.56	2.33	1.38	-1.37%
YoY %	20.95%	-39.66%	-4.92%	17.31%	-33.05%	68.84%	-	-
Horiz. %	92.03%	76.09%	126.09%	132.61%	113.04%	168.84%	100.00%	-
P/EPS	20.13	16.71	9.11	12.92	10.60	11.99	8.54	15.35%
YoY %	20.47%	83.42%	-29.49%	21.89%	-11.59%	40.40%	-	-
Horiz. %	235.71%	195.67%	106.67%	151.29%	124.12%	140.40%	100.00%	-
EY	4.97	5.98	10.97	7.74	9.43	8.34	11.71	-13.30%
YoY %	-16.89%	-45.49%	41.73%	-17.92%	13.07%	-28.78%	-	-
Horiz. %	42.44%	51.07%	93.68%	66.10%	80.53%	71.22%	100.00%	-
DY	2.18	3.65	3.03	5.00	2.60	1.06	6.97	-17.60%
YoY %	-40.27%	20.46%	-39.40%	92.31%	145.28%	-84.79%	-	-
Horiz. %	31.28%	52.37%	43.47%	71.74%	37.30%	15.21%	100.00%	-
P/NAPS	0.64	0.96	1.38	1.60	1.47	2.26	1.52	-13.41%
YoY %	-33.33%	-30.43%	-13.75%	8.84%	-34.96%	48.68%	-	-
Horiz. %	42.11%	63.16%	90.79%	105.26%	96.71%	148.68%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

2024-06-14 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-14 15:45:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-14 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-14 15:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-14 15:30:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

484

DNEX

DAGANG NEXCHANGE BERHAD

381

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

PTRANS

PERAK TRANSIT BERHAD

318

HLIND

HONG LEONG INDUSTRIES BHD

306

MYEG

MY E.G. SERVICES BHD

283

GENTING

GENTING BHD

277

SNS

SNS NETWORK TECHNOLOGY BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More