[CBIP] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -62.87%
YoY- -76.11%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 158,105 131,290 225,585 167,190 144,665 132,337 186,210 -10.36%
PBT 38,093 24,944 11,738 12,958 29,122 34,317 56,295 -22.97%
Tax -10,430 -4,873 -14,884 -11,825 -7,025 -7,415 657 -
NP 27,663 20,071 -3,146 1,133 22,097 26,902 56,952 -38.29%
-
NP to SH 17,457 17,821 748 6,808 18,334 24,668 45,856 -47.56%
-
Tax Rate 27.38% 19.54% 126.80% 91.26% 24.12% 21.61% -1.17% -
Total Cost 130,442 111,219 228,731 166,057 122,568 105,435 129,258 0.61%
-
Net Worth 742,057 737,121 721,437 748,197 748,263 749,497 723,291 1.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 10,455 - 15,696 - 15,723 - -
Div Payout % - 58.67% - 230.56% - 63.74% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 742,057 737,121 721,437 748,197 748,263 749,497 723,291 1.72%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.50% 15.29% -1.39% 0.68% 15.27% 20.33% 30.58% -
ROE 2.35% 2.42% 0.10% 0.91% 2.45% 3.29% 6.34% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.25 25.11 43.15 31.95 27.65 25.25 35.53 -10.19%
EPS 3.34 3.41 0.14 1.30 3.50 4.71 8.75 -47.47%
DPS 0.00 2.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 1.42 1.41 1.38 1.43 1.43 1.43 1.38 1.92%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.37 24.39 41.91 31.06 26.88 24.59 34.60 -10.37%
EPS 3.24 3.31 0.14 1.26 3.41 4.58 8.52 -47.60%
DPS 0.00 1.94 0.00 2.92 0.00 2.92 0.00 -
NAPS 1.3787 1.3695 1.3403 1.3901 1.3902 1.3925 1.3438 1.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.29 1.56 1.80 1.91 2.03 2.09 1.97 -
P/RPS 4.26 6.21 4.17 5.98 7.34 8.28 5.54 -16.10%
P/EPS 38.62 45.76 1,258.03 146.79 57.94 44.41 22.52 43.41%
EY 2.59 2.19 0.08 0.68 1.73 2.25 4.44 -30.25%
DY 0.00 1.28 0.00 1.57 0.00 1.44 0.00 -
P/NAPS 0.91 1.11 1.30 1.34 1.42 1.46 1.43 -26.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 28/05/18 28/02/18 28/11/17 23/08/17 30/05/17 22/02/17 -
Price 1.37 1.47 1.68 1.81 1.98 2.08 2.15 -
P/RPS 4.53 5.85 3.89 5.66 7.16 8.24 6.05 -17.58%
P/EPS 41.01 43.12 1,174.16 139.10 56.51 44.19 24.57 40.84%
EY 2.44 2.32 0.09 0.72 1.77 2.26 4.07 -28.96%
DY 0.00 1.36 0.00 1.66 0.00 1.44 0.00 -
P/NAPS 0.96 1.04 1.22 1.27 1.38 1.45 1.56 -27.71%

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