[CBIP] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -12.94%

YoY- -5.13%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	435,729	668,730	589,280	536,831	597,499	563,146	556,743	-4.00%
YoY %	-34.84%	13.48%	9.77%	-10.15%	6.10%	1.15%	-	-
Horiz. %	78.26%	120.11%	105.84%	96.42%	107.32%	101.15%	100.00%	-
PBT	82,122	78,762	165,811	132,658	106,412	129,987	103,846	-3.83%
YoY %	4.27%	-52.50%	24.99%	24.66%	-18.14%	25.17%	-	-
Horiz. %	79.08%	75.85%	159.67%	127.74%	102.47%	125.17%	100.00%	-
Tax	-28,105	-38,607	-30,543	-32,634	-10,421	-25,812	137,152	-
YoY %	27.20%	-26.40%	6.41%	-213.16%	59.63%	-118.82%	-	-
Horiz. %	-20.49%	-28.15%	-22.27%	-23.79%	-7.60%	-18.82%	100.00%	-
NP	54,017	40,155	135,268	100,024	95,991	104,175	240,998	-22.05%
YoY %	34.52%	-70.31%	35.24%	4.20%	-7.86%	-56.77%	-	-
Horiz. %	22.41%	16.66%	56.13%	41.50%	39.83%	43.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,516	43,711	113,340	85,302	89,917	103,035	233,530	-25.61%
YoY %	-9.60%	-61.43%	32.87%	-5.13%	-12.73%	-55.88%	-	-
Horiz. %	16.92%	18.72%	48.53%	36.53%	38.50%	44.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.22%	49.02%	18.42%	24.60%	9.79%	19.86%	-132.07%	-
YoY %	-30.19%	166.12%	-25.12%	151.28%	-50.70%	115.04%	-	-
Horiz. %	-25.91%	-37.12%	-13.95%	-18.63%	-7.41%	-15.04%	100.00%	-
Total Cost	381,712	628,575	454,012	436,807	501,508	458,971	315,745	3.21%
YoY %	-39.27%	38.45%	3.94%	-12.90%	9.27%	45.36%	-	-
Horiz. %	120.89%	199.08%	143.79%	138.34%	158.83%	145.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	735,504	737,121	749,497	648,979	611,083	562,282	497,281	6.73%
YoY %	-0.22%	-1.65%	15.49%	6.20%	8.68%	13.07%	-	-
Horiz. %	147.91%	148.23%	150.72%	130.51%	122.88%	113.07%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	10,234	26,152	31,449	52,502	23,900	13,394	134,032	-34.85%
YoY %	-60.87%	-16.84%	-40.10%	119.67%	78.44%	-90.01%	-	-
Horiz. %	7.64%	19.51%	23.46%	39.17%	17.83%	9.99%	100.00%	-
Div Payout %	25.90%	59.83%	27.75%	61.55%	26.58%	13.00%	57.39%	-
YoY %	-56.71%	115.60%	-54.91%	131.57%	104.46%	-77.35%	-	-
Horiz. %	45.13%	104.25%	48.35%	107.25%	46.31%	22.65%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	735,504	737,121	749,497	648,979	611,083	562,282	497,281	6.73%
YoY %	-0.22%	-1.65%	15.49%	6.20%	8.68%	13.07%	-	-
Horiz. %	147.91%	148.23%	150.72%	130.51%	122.88%	113.07%	100.00%	-
NOSH	538,248	538,248	538,248	523,370	531,376	265,227	265,925	12.46%
YoY %	0.00%	0.00%	2.84%	-1.51%	100.35%	-0.26%	-	-
Horiz. %	202.41%	202.41%	202.41%	196.81%	199.82%	99.74%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	12.40%	6.00%	22.95%	18.63%	16.07%	18.50%	43.29%	-
YoY %	106.67%	-73.86%	23.19%	15.93%	-13.14%	-57.26%	-	-
Horiz. %	28.64%	13.86%	53.01%	43.04%	37.12%	42.74%	100.00%	-
ROE	5.37%	5.93%	15.12%	13.14%	14.71%	18.32%	46.96%	-
YoY %	-9.44%	-60.78%	15.07%	-10.67%	-19.71%	-60.99%	-	-
Horiz. %	11.44%	12.63%	32.20%	27.98%	31.32%	39.01%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	85.31	127.92	112.43	102.57	112.44	212.33	209.36	-13.89%
YoY %	-33.31%	13.78%	9.61%	-8.78%	-47.04%	1.42%	-	-
Horiz. %	40.75%	61.10%	53.70%	48.99%	53.71%	101.42%	100.00%	-
EPS	7.74	8.36	21.62	16.30	16.92	38.85	87.82	-33.27%
YoY %	-7.42%	-61.33%	32.64%	-3.66%	-56.45%	-55.76%	-	-
Horiz. %	8.81%	9.52%	24.62%	18.56%	19.27%	44.24%	100.00%	-
DPS	2.00	5.00	6.00	10.00	4.50	5.05	50.00	-41.50%
YoY %	-60.00%	-16.67%	-40.00%	122.22%	-10.89%	-89.90%	-	-
Horiz. %	4.00%	10.00%	12.00%	20.00%	9.00%	10.10%	100.00%	-
NAPS	1.44	1.41	1.43	1.24	1.15	2.12	1.87	-4.25%
YoY %	2.13%	-1.40%	15.32%	7.83%	-45.75%	13.37%	-	-
Horiz. %	77.01%	75.40%	76.47%	66.31%	61.50%	113.37%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 523,370
RPS	92.55	142.04	125.16	114.02	126.91	119.61	118.25	-4.00%
YoY %	-34.84%	13.49%	9.77%	-10.16%	6.10%	1.15%	-	-
Horiz. %	78.27%	120.12%	105.84%	96.42%	107.32%	101.15%	100.00%	-
EPS	8.39	9.28	24.07	18.12	19.10	21.88	49.60	-25.62%
YoY %	-9.59%	-61.45%	32.84%	-5.13%	-12.71%	-55.89%	-	-
Horiz. %	16.92%	18.71%	48.53%	36.53%	38.51%	44.11%	100.00%	-
DPS	2.17	5.55	6.68	11.15	5.08	2.84	28.47	-34.87%
YoY %	-60.90%	-16.92%	-40.09%	119.49%	78.87%	-90.02%	-	-
Horiz. %	7.62%	19.49%	23.46%	39.16%	17.84%	9.98%	100.00%	-
NAPS	1.5622	1.5656	1.5919	1.3784	1.2979	1.1943	1.0562	6.73%
YoY %	-0.22%	-1.65%	15.49%	6.20%	8.67%	13.08%	-	-
Horiz. %	147.91%	148.23%	150.72%	130.51%	122.88%	113.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.05	1.56	2.09	2.27	2.04	4.44	2.58	-
P/RPS	1.23	1.22	1.86	2.21	1.81	2.09	1.23	0.00%
YoY %	0.82%	-34.41%	-15.84%	22.10%	-13.40%	69.92%	-	-
Horiz. %	100.00%	99.19%	151.22%	179.67%	147.15%	169.92%	100.00%	-
P/EPS	13.57	18.66	9.66	13.93	12.06	11.43	2.94	29.01%
YoY %	-27.28%	93.17%	-30.65%	15.51%	5.51%	288.78%	-	-
Horiz. %	461.56%	634.69%	328.57%	473.81%	410.20%	388.78%	100.00%	-
EY	7.37	5.36	10.35	7.18	8.29	8.75	34.04	-22.50%
YoY %	37.50%	-48.21%	44.15%	-13.39%	-5.26%	-74.29%	-	-
Horiz. %	21.65%	15.75%	30.41%	21.09%	24.35%	25.71%	100.00%	-
DY	1.91	3.21	2.87	4.41	2.20	1.14	19.38	-32.02%
YoY %	-40.50%	11.85%	-34.92%	100.45%	92.98%	-94.12%	-	-
Horiz. %	9.86%	16.56%	14.81%	22.76%	11.35%	5.88%	100.00%	-
P/NAPS	0.73	1.11	1.46	1.83	1.77	2.09	1.38	-10.06%
YoY %	-34.23%	-23.97%	-20.22%	3.39%	-15.31%	51.45%	-	-
Horiz. %	52.90%	80.43%	105.80%	132.61%	128.26%	151.45%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	31/05/19	28/05/18	30/05/17	26/05/16	28/05/15	29/05/14	31/05/13	-
Price	1.02	1.47	2.08	2.07	2.03	4.54	2.92	-
P/RPS	1.20	1.15	1.85	2.02	1.81	2.14	1.39	-2.41%
YoY %	4.35%	-37.84%	-8.42%	11.60%	-15.42%	53.96%	-	-
Horiz. %	86.33%	82.73%	133.09%	145.32%	130.22%	153.96%	100.00%	-
P/EPS	13.18	17.58	9.62	12.70	12.00	11.69	3.33	25.75%
YoY %	-25.03%	82.74%	-24.25%	5.83%	2.65%	251.05%	-	-
Horiz. %	395.80%	527.93%	288.89%	381.38%	360.36%	351.05%	100.00%	-
EY	7.58	5.69	10.40	7.87	8.34	8.56	30.07	-20.51%
YoY %	33.22%	-45.29%	32.15%	-5.64%	-2.57%	-71.53%	-	-
Horiz. %	25.21%	18.92%	34.59%	26.17%	27.74%	28.47%	100.00%	-
DY	1.96	3.40	2.88	4.83	2.22	1.11	17.12	-30.30%
YoY %	-42.35%	18.06%	-40.37%	117.57%	100.00%	-93.52%	-	-
Horiz. %	11.45%	19.86%	16.82%	28.21%	12.97%	6.48%	100.00%	-
P/NAPS	0.71	1.04	1.45	1.67	1.77	2.14	1.56	-12.29%
YoY %	-31.73%	-28.28%	-13.17%	-5.65%	-17.29%	37.18%	-	-
Horiz. %	45.51%	66.67%	92.95%	107.05%	113.46%	137.18%	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