[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 31.37%
YoY- -54.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 157,316 542,192 368,694 212,276 108,025 450,263 280,243 -31.92%
PBT 21,383 72,865 35,315 20,051 14,959 44,328 13,949 32.91%
Tax -2,185 -25,281 -21,246 -3,393 -2,326 -10,806 -2,287 -2.99%
NP 19,198 47,584 14,069 16,658 12,633 33,522 11,662 39.37%
-
NP to SH 18,578 56,648 26,854 16,142 12,287 35,540 13,001 26.83%
-
Tax Rate 10.22% 34.70% 60.16% 16.92% 15.55% 24.38% 16.40% -
Total Cost 138,118 494,608 354,625 195,618 95,392 416,741 268,581 -35.78%
-
Net Worth 752,986 748,711 722,256 719,628 724,710 727,253 734,381 1.68%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 19,574 9,826 9,857 - 10,100 - -
Div Payout % - 34.55% 36.59% 61.07% - 28.42% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 752,986 748,711 722,256 719,628 724,710 727,253 734,381 1.68%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.20% 8.78% 3.82% 7.85% 11.69% 7.44% 4.16% -
ROE 2.47% 7.57% 3.72% 2.24% 1.70% 4.89% 1.77% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.38 110.80 75.04 43.07 21.76 89.15 55.33 -30.01%
EPS 3.82 11.58 5.47 3.27 2.48 7.04 2.57 30.21%
DPS 0.00 4.00 2.00 2.00 0.00 2.00 0.00 -
NAPS 1.55 1.53 1.47 1.46 1.46 1.44 1.45 4.54%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 33.41 115.16 78.31 45.09 22.94 95.63 59.52 -31.92%
EPS 3.95 12.03 5.70 3.43 2.61 7.55 2.76 26.96%
DPS 0.00 4.16 2.09 2.09 0.00 2.15 0.00 -
NAPS 1.5993 1.5902 1.534 1.5285 1.5393 1.5447 1.5598 1.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.25 1.11 0.92 0.92 0.825 1.10 0.81 -
P/RPS 3.86 1.00 1.23 2.14 3.79 1.23 1.46 91.08%
P/EPS 32.69 9.59 16.83 28.09 33.33 15.63 31.55 2.39%
EY 3.06 10.43 5.94 3.56 3.00 6.40 3.17 -2.32%
DY 0.00 3.60 2.17 2.17 0.00 1.82 0.00 -
P/NAPS 0.81 0.73 0.63 0.63 0.57 0.76 0.56 27.86%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 10/06/21 22/03/21 27/11/20 28/08/20 30/06/20 27/02/20 22/11/19 -
Price 1.35 1.20 1.07 0.90 0.92 0.91 0.96 -
P/RPS 4.17 1.08 1.43 2.09 4.23 1.02 1.73 79.67%
P/EPS 35.30 10.37 19.58 27.48 37.17 12.93 37.40 -3.77%
EY 2.83 9.65 5.11 3.64 2.69 7.73 2.67 3.95%
DY 0.00 3.33 1.87 2.22 0.00 2.20 0.00 -
P/NAPS 0.87 0.78 0.73 0.62 0.63 0.63 0.66 20.20%

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