[CBIP] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.43%
YoY- 89.06%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 798,144 831,717 785,149 590,011 484,212 370,049 682,170 2.64%
PBT 96,598 -17,300 109,923 91,866 52,667 41,156 87,733 1.61%
Tax -21,507 -13,312 -11,574 -26,245 -13,320 -14,240 -42,012 -10.55%
NP 75,091 -30,612 98,349 65,621 39,347 26,916 45,721 8.61%
-
NP to SH 67,511 -21,492 87,663 74,539 39,427 23,296 42,834 7.87%
-
Tax Rate 22.26% - 10.53% 28.57% 25.29% 34.60% 47.89% -
Total Cost 723,053 862,329 686,800 524,390 444,865 343,133 636,449 2.14%
-
Net Worth 838,897 793,405 831,641 766,928 719,628 734,035 742,057 2.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 9,373 23,897 9,675 19,495 19,958 10,234 26,152 -15.70%
Div Payout % 13.88% 0.00% 11.04% 26.15% 50.62% 43.93% 61.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 838,897 793,405 831,641 766,928 719,628 734,035 742,057 2.06%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.41% -3.68% 12.53% 11.12% 8.13% 7.27% 6.70% -
ROE 8.05% -2.71% 10.54% 9.72% 5.48% 3.17% 5.77% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 170.30 174.02 164.27 121.55 98.24 72.59 130.54 4.52%
EPS 14.41 -4.50 18.34 15.36 8.00 4.57 8.20 9.84%
DPS 2.00 5.00 2.00 4.00 4.05 2.01 5.00 -14.15%
NAPS 1.79 1.66 1.74 1.58 1.46 1.44 1.42 3.93%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 148.29 154.52 145.87 109.62 89.96 68.75 126.74 2.64%
EPS 12.54 -3.99 16.29 13.85 7.33 4.33 7.96 7.86%
DPS 1.74 4.44 1.80 3.62 3.71 1.90 4.86 -15.72%
NAPS 1.5586 1.474 1.5451 1.4249 1.337 1.3637 1.3787 2.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.24 0.94 1.26 1.21 0.92 0.99 1.29 -
P/RPS 0.73 0.54 0.77 1.00 0.94 1.36 0.99 -4.94%
P/EPS 8.61 -20.90 6.87 7.88 11.50 21.66 15.74 -9.55%
EY 11.62 -4.78 14.56 12.69 8.69 4.62 6.35 10.58%
DY 1.61 5.32 1.59 3.31 4.40 2.03 3.88 -13.62%
P/NAPS 0.69 0.57 0.72 0.77 0.63 0.69 0.91 -4.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 28/08/23 24/08/22 26/08/21 28/08/20 21/08/19 23/08/18 -
Price 1.33 1.16 1.39 1.35 0.90 0.92 1.37 -
P/RPS 0.78 0.67 0.85 1.11 0.92 1.27 1.05 -4.82%
P/EPS 9.23 -25.80 7.58 8.79 11.25 20.13 16.71 -9.41%
EY 10.83 -3.88 13.20 11.38 8.89 4.97 5.98 10.39%
DY 1.50 4.31 1.44 2.96 4.50 2.18 3.65 -13.76%
P/NAPS 0.74 0.70 0.80 0.85 0.62 0.64 0.96 -4.24%

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