[CBIP] YoY TTM Result on 30-Sep-2020 [#3]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

27-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 25.28%

YoY- 228.83%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	860,016	855,927	570,148	538,714	388,367	598,578	622,664	5.52%
YoY %	0.48%	50.12%	5.84%	38.71%	-35.12%	-3.87%	-	-
Horiz. %	138.12%	137.46%	91.57%	86.52%	62.37%	96.13%	100.00%	-
PBT	30,955	64,690	96,796	65,694	22,166	96,002	138,340	-22.07%
YoY %	-52.15%	-33.17%	47.34%	196.37%	-76.91%	-30.60%	-	-
Horiz. %	22.38%	46.76%	69.97%	47.49%	16.02%	69.40%	100.00%	-
Tax	-20,862	-8,511	-10,451	-29,765	-7,748	-38,087	-31,816	-6.78%
YoY %	-145.12%	18.56%	64.89%	-284.16%	79.66%	-19.71%	-	-
Horiz. %	65.57%	26.75%	32.85%	93.55%	24.35%	119.71%	100.00%	-
NP	10,093	56,179	86,345	35,929	14,418	57,915	106,524	-32.46%
YoY %	-82.03%	-34.94%	140.32%	149.20%	-75.10%	-45.63%	-	-
Horiz. %	9.47%	52.74%	81.06%	33.73%	13.53%	54.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,670	47,290	80,028	49,393	15,021	45,047	92,005	-24.76%
YoY %	-64.75%	-40.91%	62.02%	228.83%	-66.65%	-51.04%	-	-
Horiz. %	18.12%	51.40%	86.98%	53.69%	16.33%	48.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	67.39%	13.16%	10.80%	45.31%	34.95%	39.67%	23.00%	-
YoY %	412.08%	21.85%	-76.16%	29.64%	-11.90%	72.48%	-	-
Horiz. %	293.00%	57.22%	46.96%	197.00%	151.96%	172.48%	100.00%	-
Total Cost	849,923	799,748	483,803	502,785	373,949	540,663	516,140	8.66%
YoY %	6.27%	65.30%	-3.78%	34.45%	-30.84%	4.75%	-	-
Horiz. %	164.67%	154.95%	93.73%	97.41%	72.45%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,600	802,964	769,230	722,256	734,381	747,283	748,197	1.19%
YoY %	0.08%	4.39%	6.50%	-1.65%	-1.73%	-0.12%	-	-
Horiz. %	107.40%	107.32%	102.81%	96.53%	98.15%	99.88%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	23,897	-	29,170	19,958	10,234	10,455	31,420	-4.45%
YoY %	0.00%	-	46.16%	95.02%	-2.11%	-66.73%	-	-
Horiz. %	76.06%	-	92.84%	63.52%	32.57%	33.27%	100.00%	-
Div Payout %	143.36%	-	36.45%	40.41%	68.13%	23.21%	34.15%	-
YoY %	0.00%	-	-9.80%	-40.69%	193.54%	-32.04%	-	-
Horiz. %	419.80%	-	106.73%	118.33%	199.50%	67.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	803,600	802,964	769,230	722,256	734,381	747,283	748,197	1.19%
YoY %	0.08%	4.39%	6.50%	-1.65%	-1.73%	-0.12%	-	-
Horiz. %	107.40%	107.32%	102.81%	96.53%	98.15%	99.88%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	538,248	538,248	538,248	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	1.17%	6.56%	15.14%	6.67%	3.71%	9.68%	17.11%	-
YoY %	-82.16%	-56.67%	126.99%	79.78%	-61.67%	-43.42%	-	-
Horiz. %	6.84%	38.34%	88.49%	38.98%	21.68%	56.58%	100.00%	-
ROE	2.07%	5.89%	10.40%	6.84%	2.05%	6.03%	12.30%	-
YoY %	-64.86%	-43.37%	52.05%	233.66%	-66.00%	-50.98%	-	-
Horiz. %	16.83%	47.89%	84.55%	55.61%	16.67%	49.02%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	180.86	179.08	117.85	109.64	76.68	114.54	119.01	7.22%
YoY %	0.99%	51.96%	7.49%	42.98%	-33.05%	-3.76%	-	-
Horiz. %	151.97%	150.47%	99.03%	92.13%	64.43%	96.24%	100.00%	-
EPS	3.51	9.89	16.54	10.05	2.97	8.62	17.58	-23.53%
YoY %	-64.51%	-40.21%	64.58%	238.38%	-65.55%	-50.97%	-	-
Horiz. %	19.97%	56.26%	94.08%	57.17%	16.89%	49.03%	100.00%	-
DPS	5.00	0.00	6.00	4.06	2.00	2.00	6.00	-2.99%
YoY %	0.00%	0.00%	47.78%	103.00%	0.00%	-66.67%	-	-
Horiz. %	83.33%	0.00%	100.00%	67.67%	33.33%	33.33%	100.00%	-
NAPS	1.69	1.68	1.59	1.47	1.45	1.43	1.43	2.82%
YoY %	0.60%	5.66%	8.16%	1.38%	1.40%	0.00%	-	-
Horiz. %	118.18%	117.48%	111.19%	102.80%	101.40%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	159.78	159.02	105.93	100.09	72.15	111.21	115.68	5.52%
YoY %	0.48%	50.12%	5.83%	38.72%	-35.12%	-3.86%	-	-
Horiz. %	138.12%	137.47%	91.57%	86.52%	62.37%	96.14%	100.00%	-
EPS	3.10	8.79	14.87	9.18	2.79	8.37	17.09	-24.75%
YoY %	-64.73%	-40.89%	61.98%	229.03%	-66.67%	-51.02%	-	-
Horiz. %	18.14%	51.43%	87.01%	53.72%	16.33%	48.98%	100.00%	-
DPS	4.44	0.00	5.42	3.71	1.90	1.94	5.84	-4.46%
YoY %	0.00%	0.00%	46.09%	95.26%	-2.06%	-66.78%	-	-
Horiz. %	76.03%	0.00%	92.81%	63.53%	32.53%	33.22%	100.00%	-
NAPS	1.493	1.4918	1.4291	1.3419	1.3644	1.3884	1.3901	1.19%
YoY %	0.08%	4.39%	6.50%	-1.65%	-1.73%	-0.12%	-	-
Horiz. %	107.40%	107.32%	102.81%	96.53%	98.15%	99.88%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.10	1.08	1.27	0.92	0.81	1.11	1.91	-
P/RPS	0.61	0.60	1.08	0.84	1.06	0.97	1.60	-14.84%
YoY %	1.67%	-44.44%	28.57%	-20.75%	9.28%	-39.38%	-	-
Horiz. %	38.12%	37.50%	67.50%	52.50%	66.25%	60.62%	100.00%	-
P/EPS	31.38	10.92	7.68	9.15	27.31	12.88	10.86	19.33%
YoY %	187.36%	42.19%	-16.07%	-66.50%	112.03%	18.60%	-	-
Horiz. %	288.95%	100.55%	70.72%	84.25%	251.47%	118.60%	100.00%	-
EY	3.19	9.16	13.03	10.93	3.66	7.77	9.21	-16.19%
YoY %	-65.17%	-29.70%	19.21%	198.63%	-52.90%	-15.64%	-	-
Horiz. %	34.64%	99.46%	141.48%	118.68%	39.74%	84.36%	100.00%	-
DY	4.55	0.00	4.72	4.42	2.47	1.80	3.14	6.37%
YoY %	0.00%	0.00%	6.79%	78.95%	37.22%	-42.68%	-	-
Horiz. %	144.90%	0.00%	150.32%	140.76%	78.66%	57.32%	100.00%	-
P/NAPS	0.65	0.64	0.80	0.63	0.56	0.78	1.34	-11.35%
YoY %	1.56%	-20.00%	26.98%	12.50%	-28.21%	-41.79%	-	-
Horiz. %	48.51%	47.76%	59.70%	47.01%	41.79%	58.21%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	24/11/22	25/11/21	27/11/20	22/11/19	22/11/18	28/11/17	-
Price	1.21	1.16	1.30	1.07	0.96	1.03	1.81	-
P/RPS	0.67	0.65	1.10	0.98	1.25	0.90	1.52	-12.75%
YoY %	3.08%	-40.91%	12.24%	-21.60%	38.89%	-40.79%	-	-
Horiz. %	44.08%	42.76%	72.37%	64.47%	82.24%	59.21%	100.00%	-
P/EPS	34.51	11.72	7.86	10.64	32.37	11.95	10.29	22.33%
YoY %	194.45%	49.11%	-26.13%	-67.13%	170.88%	16.13%	-	-
Horiz. %	335.37%	113.90%	76.38%	103.40%	314.58%	116.13%	100.00%	-
EY	2.90	8.53	12.72	9.40	3.09	8.37	9.72	-18.24%
YoY %	-66.00%	-32.94%	35.32%	204.21%	-63.08%	-13.89%	-	-
Horiz. %	29.84%	87.76%	130.86%	96.71%	31.79%	86.11%	100.00%	-
DY	4.13	0.00	4.62	3.80	2.08	1.94	3.31	3.75%
YoY %	0.00%	0.00%	21.58%	82.69%	7.22%	-41.39%	-	-
Horiz. %	124.77%	0.00%	139.58%	114.80%	62.84%	58.61%	100.00%	-
P/NAPS	0.72	0.69	0.82	0.73	0.66	0.72	1.27	-9.02%
YoY %	4.35%	-15.85%	12.33%	10.61%	-8.33%	-43.31%	-	-
Horiz. %	56.69%	54.33%	64.57%	57.48%	51.97%	56.69%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos