[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
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 860,016 855,927 570,148 538,714 388,367 598,578 622,664 5.52%
PBT 30,955 64,690 96,796 65,694 22,166 96,002 138,340 -22.07%
Tax -20,862 -8,511 -10,451 -29,765 -7,748 -38,087 -31,816 -6.78%
NP 10,093 56,179 86,345 35,929 14,418 57,915 106,524 -32.46%
-
NP to SH 16,670 47,290 80,028 49,393 15,021 45,047 92,005 -24.76%
-
Tax Rate 67.39% 13.16% 10.80% 45.31% 34.95% 39.67% 23.00% -
Total Cost 849,923 799,748 483,803 502,785 373,949 540,663 516,140 8.66%
-
Net Worth 803,600 802,964 769,230 722,256 734,381 747,283 748,197 1.19%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 23,897 - 29,170 19,958 10,234 10,455 31,420 -4.45%
Div Payout % 143.36% - 36.45% 40.41% 68.13% 23.21% 34.15% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 803,600 802,964 769,230 722,256 734,381 747,283 748,197 1.19%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.17% 6.56% 15.14% 6.67% 3.71% 9.68% 17.11% -
ROE 2.07% 5.89% 10.40% 6.84% 2.05% 6.03% 12.30% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 180.86 179.08 117.85 109.64 76.68 114.54 119.01 7.22%
EPS 3.51 9.89 16.54 10.05 2.97 8.62 17.58 -23.53%
DPS 5.00 0.00 6.00 4.06 2.00 2.00 6.00 -2.99%
NAPS 1.69 1.68 1.59 1.47 1.45 1.43 1.43 2.82%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 182.66 181.80 121.10 114.42 82.49 127.14 132.25 5.52%
EPS 3.54 10.04 17.00 10.49 3.19 9.57 19.54 -24.76%
DPS 5.08 0.00 6.20 4.24 2.17 2.22 6.67 -4.43%
NAPS 1.7068 1.7055 1.6338 1.534 1.5598 1.5872 1.5891 1.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 31.38 10.92 7.68 9.15 27.31 12.88 10.86 19.33%
EY 3.19 9.16 13.03 10.93 3.66 7.77 9.21 -16.19%
DY 4.55 0.00 4.72 4.42 2.47 1.80 3.14 6.37%
P/NAPS 0.65 0.64 0.80 0.63 0.56 0.78 1.34 -11.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 34.51 11.72 7.86 10.64 32.37 11.95 10.29 22.33%
EY 2.90 8.53 12.72 9.40 3.09 8.37 9.72 -18.24%
DY 4.13 0.00 4.62 3.80 2.08 1.94 3.31 3.75%
P/NAPS 0.72 0.69 0.82 0.73 0.66 0.72 1.27 -9.02%

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