[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -75.88%

YoY- -5.53%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	541,274	357,278	233,265	117,645	600,893	394,860	245,461	69.17%
YoY %	51.50%	53.16%	98.28%	-80.42%	52.18%	60.86%	-	-
Horiz. %	220.51%	145.55%	95.03%	47.93%	244.80%	160.86%	100.00%	-
PBT	143,089	73,567	48,744	23,807	108,446	75,634	48,586	105.05%
YoY %	94.50%	50.93%	104.75%	-78.05%	43.38%	55.67%	-	-
Horiz. %	294.51%	151.42%	100.33%	49.00%	223.20%	155.67%	100.00%	-
Tax	-19,852	-17,207	-8,511	-1,161	-11,224	-5,638	-3,192	237.06%
YoY %	-15.37%	-102.17%	-633.07%	89.66%	-99.08%	-76.63%	-	-
Horiz. %	621.93%	539.07%	266.64%	36.37%	351.63%	176.63%	100.00%	-
NP	123,237	56,360	40,233	22,646	97,222	69,996	45,394	94.25%
YoY %	118.66%	40.08%	77.66%	-76.71%	38.90%	54.20%	-	-
Horiz. %	271.48%	124.16%	88.63%	49.89%	214.17%	154.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,985	54,658	39,769	21,999	91,205	67,009	44,404	69.25%
YoY %	79.27%	37.44%	80.78%	-75.88%	36.11%	50.91%	-	-
Horiz. %	220.67%	123.09%	89.56%	49.54%	205.40%	150.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.87%	23.39%	17.46%	4.88%	10.35%	7.45%	6.57%	-
YoY %	-40.70%	33.96%	257.79%	-52.85%	38.93%	13.39%	-	-
Horiz. %	211.11%	356.01%	265.75%	74.28%	157.53%	113.39%	100.00%	-
Total Cost	418,037	300,918	193,032	94,999	503,671	324,864	200,067	63.22%
YoY %	38.92%	55.89%	103.19%	-81.14%	55.04%	62.38%	-	-
Horiz. %	208.95%	150.41%	96.48%	47.48%	251.75%	162.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	667,405	637,764	626,534	611,083	600,455	580,956	559,691	12.41%
YoY %	4.65%	1.79%	2.53%	1.77%	3.36%	3.80%	-	-
Horiz. %	119.25%	113.95%	111.94%	109.18%	107.28%	103.80%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	52,551	31,624	15,928	15,941	42,510	21,222	13,262	149.78%
YoY %	66.17%	98.54%	-0.08%	-62.50%	100.31%	60.02%	-	-
Horiz. %	396.25%	238.46%	120.10%	120.20%	320.54%	160.02%	100.00%	-
Div Payout %	53.63%	57.86%	40.05%	72.46%	46.61%	31.67%	29.87%	-
YoY %	-7.31%	44.47%	-44.73%	55.46%	47.17%	6.03%	-	-
Horiz. %	179.54%	193.71%	134.08%	242.58%	156.04%	106.03%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	667,405	637,764	626,534	611,083	600,455	580,956	559,691	12.41%
YoY %	4.65%	1.79%	2.53%	1.77%	3.36%	3.80%	-	-
Horiz. %	119.25%	113.95%	111.94%	109.18%	107.28%	103.80%	100.00%	-
NOSH	525,516	527,078	530,961	531,376	531,376	265,277	265,256	57.54%
YoY %	-0.30%	-0.73%	-0.08%	0.00%	100.31%	0.01%	-	-
Horiz. %	198.12%	198.71%	200.17%	200.33%	200.33%	100.01%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	22.77%	15.77%	17.25%	19.25%	16.18%	17.73%	18.49%	-
YoY %	44.39%	-8.58%	-10.39%	18.97%	-8.74%	-4.11%	-	-
Horiz. %	123.15%	85.29%	93.29%	104.11%	87.51%	95.89%	100.00%	-
ROE	14.68%	8.57%	6.35%	3.60%	15.19%	11.53%	7.93%	-
YoY %	71.30%	34.96%	76.39%	-76.30%	31.74%	45.40%	-	-
Horiz. %	185.12%	108.07%	80.08%	45.40%	191.55%	145.40%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	103.00	67.78	43.93	22.14	113.08	148.85	92.54	7.37%
YoY %	51.96%	54.29%	98.42%	-80.42%	-24.03%	60.85%	-	-
Horiz. %	111.30%	73.24%	47.47%	23.92%	122.20%	160.85%	100.00%	-
EPS	18.64	10.37	7.49	4.14	17.17	25.26	16.74	7.40%
YoY %	79.75%	38.45%	80.92%	-75.89%	-32.03%	50.90%	-	-
Horiz. %	111.35%	61.95%	44.74%	24.73%	102.57%	150.90%	100.00%	-
DPS	10.00	6.00	3.00	3.00	8.00	8.00	5.00	58.53%
YoY %	66.67%	100.00%	0.00%	-62.50%	0.00%	60.00%	-	-
Horiz. %	200.00%	120.00%	60.00%	60.00%	160.00%	160.00%	100.00%	-
NAPS	1.27	1.21	1.18	1.15	1.13	2.19	2.11	-28.64%
YoY %	4.96%	2.54%	2.61%	1.77%	-48.40%	3.79%	-	-
Horiz. %	60.19%	57.35%	55.92%	54.50%	53.55%	103.79%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 531,376
RPS	100.56	66.38	43.34	21.86	111.64	73.36	45.60	69.17%
YoY %	51.49%	53.16%	98.26%	-80.42%	52.18%	60.88%	-	-
Horiz. %	220.53%	145.57%	95.04%	47.94%	244.82%	160.88%	100.00%	-
EPS	18.20	10.15	7.39	4.09	16.94	12.45	8.25	69.22%
YoY %	79.31%	37.35%	80.68%	-75.86%	36.06%	50.91%	-	-
Horiz. %	220.61%	123.03%	89.58%	49.58%	205.33%	150.91%	100.00%	-
DPS	9.76	5.88	2.96	2.96	7.90	3.94	2.46	149.98%
YoY %	65.99%	98.65%	0.00%	-62.53%	100.51%	60.16%	-	-
Horiz. %	396.75%	239.02%	120.33%	120.33%	321.14%	160.16%	100.00%	-
NAPS	1.24	1.1849	1.164	1.1353	1.1156	1.0793	1.0398	12.41%
YoY %	4.65%	1.80%	2.53%	1.77%	3.36%	3.80%	-	-
Horiz. %	119.25%	113.95%	111.94%	109.18%	107.29%	103.80%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.05	1.87	2.00	2.04	2.01	4.90	4.38	-
P/RPS	1.99	2.76	4.55	9.21	1.78	3.29	4.73	-43.76%
YoY %	-27.90%	-39.34%	-50.60%	417.42%	-45.90%	-30.44%	-	-
Horiz. %	42.07%	58.35%	96.19%	194.71%	37.63%	69.56%	100.00%	-
P/EPS	10.99	18.03	26.70	49.28	11.71	19.40	26.16	-43.81%
YoY %	-39.05%	-32.47%	-45.82%	320.84%	-39.64%	-25.84%	-	-
Horiz. %	42.01%	68.92%	102.06%	188.38%	44.76%	74.16%	100.00%	-
EY	9.10	5.55	3.75	2.03	8.54	5.16	3.82	78.08%
YoY %	63.96%	48.00%	84.73%	-76.23%	65.50%	35.08%	-	-
Horiz. %	238.22%	145.29%	98.17%	53.14%	223.56%	135.08%	100.00%	-
DY	4.88	3.21	1.50	1.47	3.98	1.63	1.14	162.94%
YoY %	52.02%	114.00%	2.04%	-63.07%	144.17%	42.98%	-	-
Horiz. %	428.07%	281.58%	131.58%	128.95%	349.12%	142.98%	100.00%	-
P/NAPS	1.61	1.55	1.69	1.77	1.78	2.24	2.08	-15.65%
YoY %	3.87%	-8.28%	-4.52%	-0.56%	-20.54%	7.69%	-	-
Horiz. %	77.40%	74.52%	81.25%	85.10%	85.58%	107.69%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/16	18/11/15	18/08/15	28/05/15	25/02/15	20/11/14	25/08/14	-
Price	2.15	1.92	1.73	2.03	2.07	2.18	4.76	-
P/RPS	2.09	2.83	3.94	9.17	1.83	1.46	5.14	-45.02%
YoY %	-26.15%	-28.17%	-57.03%	401.09%	25.34%	-71.60%	-	-
Horiz. %	40.66%	55.06%	76.65%	178.40%	35.60%	28.40%	100.00%	-
P/EPS	11.53	18.51	23.10	49.03	12.06	8.63	28.43	-45.11%
YoY %	-37.71%	-19.87%	-52.89%	306.55%	39.75%	-69.64%	-	-
Horiz. %	40.56%	65.11%	81.25%	172.46%	42.42%	30.36%	100.00%	-
EY	8.67	5.40	4.33	2.04	8.29	11.59	3.52	82.08%
YoY %	60.56%	24.71%	112.25%	-75.39%	-28.47%	229.26%	-	-
Horiz. %	246.31%	153.41%	123.01%	57.95%	235.51%	329.26%	100.00%	-
DY	4.65	3.13	1.73	1.48	3.86	3.67	1.05	168.94%
YoY %	48.56%	80.92%	16.89%	-61.66%	5.18%	249.52%	-	-
Horiz. %	442.86%	298.10%	164.76%	140.95%	367.62%	349.52%	100.00%	-
P/NAPS	1.69	1.59	1.47	1.77	1.83	1.00	2.26	-17.57%
YoY %	6.29%	8.16%	-16.95%	-3.28%	83.00%	-55.75%	-	-
Horiz. %	74.78%	70.35%	65.04%	78.32%	80.97%	44.25%	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