[CBIP] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 15.55%

YoY- 32.87%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	472,386	435,729	668,730	589,280	536,831	597,499	563,146	-2.88%
YoY %	8.41%	-34.84%	13.48%	9.77%	-10.15%	6.10%	-	-
Horiz. %	83.88%	77.37%	118.75%	104.64%	95.33%	106.10%	100.00%	-
PBT	44,702	82,122	78,762	165,811	132,658	106,412	129,987	-16.28%
YoY %	-45.57%	4.27%	-52.50%	24.99%	24.66%	-18.14%	-	-
Horiz. %	34.39%	63.18%	60.59%	127.56%	102.05%	81.86%	100.00%	-
Tax	-8,818	-28,105	-38,607	-30,543	-32,634	-10,421	-25,812	-16.37%
YoY %	68.62%	27.20%	-26.40%	6.41%	-213.16%	59.63%	-	-
Horiz. %	34.16%	108.88%	149.57%	118.33%	126.43%	40.37%	100.00%	-
NP	35,884	54,017	40,155	135,268	100,024	95,991	104,175	-16.26%
YoY %	-33.57%	34.52%	-70.31%	35.24%	4.20%	-7.86%	-	-
Horiz. %	34.45%	51.85%	38.55%	129.85%	96.02%	92.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,809	39,516	43,711	113,340	85,302	89,917	103,035	-15.75%
YoY %	-6.85%	-9.60%	-61.43%	32.87%	-5.13%	-12.73%	-	-
Horiz. %	35.72%	38.35%	42.42%	110.00%	82.79%	87.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.73%	34.22%	49.02%	18.42%	24.60%	9.79%	19.86%	-
YoY %	-42.34%	-30.19%	166.12%	-25.12%	151.28%	-50.70%	-	-
Horiz. %	99.35%	172.31%	246.83%	92.75%	123.87%	49.30%	100.00%	-
Total Cost	436,502	381,712	628,575	454,012	436,807	501,508	458,971	-0.83%
YoY %	14.35%	-39.27%	38.45%	3.94%	-12.90%	9.27%	-	-
Horiz. %	95.10%	83.17%	136.95%	98.92%	95.17%	109.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	724,710	735,504	737,121	749,497	648,979	611,083	562,282	4.31%
YoY %	-1.47%	-0.22%	-1.65%	15.49%	6.20%	8.68%	-	-
Horiz. %	128.89%	130.81%	131.09%	133.30%	115.42%	108.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	10,100	10,234	26,152	31,449	52,502	23,900	13,394	-4.59%
YoY %	-1.31%	-60.87%	-16.84%	-40.10%	119.67%	78.44%	-	-
Horiz. %	75.41%	76.41%	195.25%	234.80%	391.98%	178.44%	100.00%	-
Div Payout %	27.44%	25.90%	59.83%	27.75%	61.55%	26.58%	13.00%	-
YoY %	5.95%	-56.71%	115.60%	-54.91%	131.57%	104.46%	-	-
Horiz. %	211.08%	199.23%	460.23%	213.46%	473.46%	204.46%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	724,710	735,504	737,121	749,497	648,979	611,083	562,282	4.31%
YoY %	-1.47%	-0.22%	-1.65%	15.49%	6.20%	8.68%	-	-
Horiz. %	128.89%	130.81%	131.09%	133.30%	115.42%	108.68%	100.00%	-
NOSH	538,248	538,248	538,248	538,248	523,370	531,376	265,227	12.50%
YoY %	0.00%	0.00%	0.00%	2.84%	-1.51%	100.35%	-	-
Horiz. %	202.94%	202.94%	202.94%	202.94%	197.33%	200.35%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	7.60%	12.40%	6.00%	22.95%	18.63%	16.07%	18.50%	-
YoY %	-38.71%	106.67%	-73.86%	23.19%	15.93%	-13.14%	-	-
Horiz. %	41.08%	67.03%	32.43%	124.05%	100.70%	86.86%	100.00%	-
ROE	5.08%	5.37%	5.93%	15.12%	13.14%	14.71%	18.32%	-
YoY %	-5.40%	-9.44%	-60.78%	15.07%	-10.67%	-19.71%	-	-
Horiz. %	27.73%	29.31%	32.37%	82.53%	71.72%	80.29%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	95.17	85.31	127.92	112.43	102.57	112.44	212.33	-12.50%
YoY %	11.56%	-33.31%	13.78%	9.61%	-8.78%	-47.04%	-	-
Horiz. %	44.82%	40.18%	60.25%	52.95%	48.31%	52.96%	100.00%	-
EPS	7.42	7.74	8.36	21.62	16.30	16.92	38.85	-24.09%
YoY %	-4.13%	-7.42%	-61.33%	32.64%	-3.66%	-56.45%	-	-
Horiz. %	19.10%	19.92%	21.52%	55.65%	41.96%	43.55%	100.00%	-
DPS	2.03	2.00	5.00	6.00	10.00	4.50	5.05	-14.07%
YoY %	1.50%	-60.00%	-16.67%	-40.00%	122.22%	-10.89%	-	-
Horiz. %	40.20%	39.60%	99.01%	118.81%	198.02%	89.11%	100.00%	-
NAPS	1.46	1.44	1.41	1.43	1.24	1.15	2.12	-6.02%
YoY %	1.39%	2.13%	-1.40%	15.32%	7.83%	-45.75%	-	-
Horiz. %	68.87%	67.92%	66.51%	67.45%	58.49%	54.25%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 538,248
RPS	87.76	80.95	124.24	109.48	99.74	111.01	104.63	-2.88%
YoY %	8.41%	-34.84%	13.48%	9.77%	-10.15%	6.10%	-	-
Horiz. %	83.88%	77.37%	118.74%	104.64%	95.33%	106.10%	100.00%	-
EPS	6.84	7.34	8.12	21.06	15.85	16.71	19.14	-15.74%
YoY %	-6.81%	-9.61%	-61.44%	32.87%	-5.15%	-12.70%	-	-
Horiz. %	35.74%	38.35%	42.42%	110.03%	82.81%	87.30%	100.00%	-
DPS	1.88	1.90	4.86	5.84	9.75	4.44	2.49	-4.57%
YoY %	-1.05%	-60.91%	-16.78%	-40.10%	119.59%	78.31%	-	-
Horiz. %	75.50%	76.31%	195.18%	234.54%	391.57%	178.31%	100.00%	-
NAPS	1.3464	1.3665	1.3695	1.3925	1.2057	1.1353	1.0447	4.31%
YoY %	-1.47%	-0.22%	-1.65%	15.49%	6.20%	8.67%	-	-
Horiz. %	128.88%	130.80%	131.09%	133.29%	115.41%	108.67%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.825	1.05	1.56	2.09	2.27	2.04	4.44	-
P/RPS	0.87	1.23	1.22	1.86	2.21	1.81	2.09	-13.57%
YoY %	-29.27%	0.82%	-34.41%	-15.84%	22.10%	-13.40%	-	-
Horiz. %	41.63%	58.85%	58.37%	89.00%	105.74%	86.60%	100.00%	-
P/EPS	11.13	13.57	18.66	9.66	13.93	12.06	11.43	-0.44%
YoY %	-17.98%	-27.28%	93.17%	-30.65%	15.51%	5.51%	-	-
Horiz. %	97.38%	118.72%	163.25%	84.51%	121.87%	105.51%	100.00%	-
EY	8.99	7.37	5.36	10.35	7.18	8.29	8.75	0.45%
YoY %	21.98%	37.50%	-48.21%	44.15%	-13.39%	-5.26%	-	-
Horiz. %	102.74%	84.23%	61.26%	118.29%	82.06%	94.74%	100.00%	-
DY	2.47	1.91	3.21	2.87	4.41	2.20	1.14	13.74%
YoY %	29.32%	-40.50%	11.85%	-34.92%	100.45%	92.98%	-	-
Horiz. %	216.67%	167.54%	281.58%	251.75%	386.84%	192.98%	100.00%	-
P/NAPS	0.57	0.73	1.11	1.46	1.83	1.77	2.09	-19.45%
YoY %	-21.92%	-34.23%	-23.97%	-20.22%	3.39%	-15.31%	-	-
Horiz. %	27.27%	34.93%	53.11%	69.86%	87.56%	84.69%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	31/05/19	28/05/18	30/05/17	26/05/16	28/05/15	29/05/14	-
Price	0.92	1.02	1.47	2.08	2.07	2.03	4.54	-
P/RPS	0.97	1.20	1.15	1.85	2.02	1.81	2.14	-12.34%
YoY %	-19.17%	4.35%	-37.84%	-8.42%	11.60%	-15.42%	-	-
Horiz. %	45.33%	56.07%	53.74%	86.45%	94.39%	84.58%	100.00%	-
P/EPS	12.41	13.18	17.58	9.62	12.70	12.00	11.69	1.00%
YoY %	-5.84%	-25.03%	82.74%	-24.25%	5.83%	2.65%	-	-
Horiz. %	106.16%	112.75%	150.38%	82.29%	108.64%	102.65%	100.00%	-
EY	8.06	7.58	5.69	10.40	7.87	8.34	8.56	-0.99%
YoY %	6.33%	33.22%	-45.29%	32.15%	-5.64%	-2.57%	-	-
Horiz. %	94.16%	88.55%	66.47%	121.50%	91.94%	97.43%	100.00%	-
DY	2.21	1.96	3.40	2.88	4.83	2.22	1.11	12.15%
YoY %	12.76%	-42.35%	18.06%	-40.37%	117.57%	100.00%	-	-
Horiz. %	199.10%	176.58%	306.31%	259.46%	435.14%	200.00%	100.00%	-
P/NAPS	0.63	0.71	1.04	1.45	1.67	1.77	2.14	-18.42%
YoY %	-11.27%	-31.73%	-28.28%	-13.17%	-5.65%	-17.29%	-	-
Horiz. %	29.44%	33.18%	48.60%	67.76%	78.04%	82.71%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:50:00

EMA 5

10 Mins

BUY

2024-05-16 15:50:00

ADX

10 Mins

BUY

2024-05-16 15:50:00

MACD/RSI

10 Mins

BUY

2024-05-16 15:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 15:50:00

EMA 5

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

HSI-CXG

0.235

+0.03

284,282,500

TOPGLOV

1.21

-0.05

277,022,100

REVENUE

0.235

-0.01

274,900,800

HSI-HUZ

0.205

-0.04

240,874,400

MQTECH

0.015

-0.005

158,402,500

CAREPLS

0.35

-0.03

102,358,000

MYEG

1.03

0.00

97,587,800

SINKUNG

0.155

+0.015

95,920,400

SUPERMX

1.00

-0.08

93,317,900

HSI-CV8

0.15

+0.015

85,318,600

More active Stocks

MPI

33.50

+0.98

198,800

F&N

33.24

+0.76

279,700

HEIM

24.76

+0.56

356,600

CARLSBG

20.14

+0.52

428,600

UTDPLT

26.14

+0.52

281,000

NESTLE

129.50

+0.50

31,700

ALLIANZ

22.08

+0.40

37,800

PANAMY

19.64

+0.38

20,800

KSENG

6.32

+0.34

525,700

TOMEI

2.03

+0.29

4,193,400

More gainer Stocks

AJI

16.12

-0.44

229,900

AIRPORT

10.02

-0.38

25,930,000

KOSSAN

2.49

-0.25

22,442,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

HARTA

3.63

-0.19

36,182,000

AHEALTH

2.92

-0.15

822,000

ICAP

3.31

-0.13

409,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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