[CBIP] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -89.01%
YoY- -98.37%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 83,598 158,105 131,290 225,585 167,190 144,665 132,337 -26.35%
PBT 21,227 38,093 24,944 11,738 12,958 29,122 34,317 -27.38%
Tax -7,900 -10,430 -4,873 -14,884 -11,825 -7,025 -7,415 4.31%
NP 13,327 27,663 20,071 -3,146 1,133 22,097 26,902 -37.36%
-
NP to SH 9,021 17,457 17,821 748 6,808 18,334 24,668 -48.83%
-
Tax Rate 37.22% 27.38% 19.54% 126.80% 91.26% 24.12% 21.61% -
Total Cost 70,271 130,442 111,219 228,731 166,057 122,568 105,435 -23.68%
-
Net Worth 747,283 742,057 737,121 721,437 748,197 748,263 749,497 -0.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 10,455 - 15,696 - 15,723 -
Div Payout % - - 58.67% - 230.56% - 63.74% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 747,283 742,057 737,121 721,437 748,197 748,263 749,497 -0.19%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.94% 17.50% 15.29% -1.39% 0.68% 15.27% 20.33% -
ROE 1.21% 2.35% 2.42% 0.10% 0.91% 2.45% 3.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.00 30.25 25.11 43.15 31.95 27.65 25.25 -26.20%
EPS 1.73 3.34 3.41 0.14 1.30 3.50 4.71 -48.68%
DPS 0.00 0.00 2.00 0.00 3.00 0.00 3.00 -
NAPS 1.43 1.42 1.41 1.38 1.43 1.43 1.43 0.00%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.53 29.37 24.39 41.91 31.06 26.88 24.59 -26.36%
EPS 1.68 3.24 3.31 0.14 1.26 3.41 4.58 -48.72%
DPS 0.00 0.00 1.94 0.00 2.92 0.00 2.92 -
NAPS 1.3884 1.3787 1.3695 1.3403 1.3901 1.3902 1.3925 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.11 1.29 1.56 1.80 1.91 2.03 2.09 -
P/RPS 6.94 4.26 6.21 4.17 5.98 7.34 8.28 -11.09%
P/EPS 64.30 38.62 45.76 1,258.03 146.79 57.94 44.41 27.95%
EY 1.56 2.59 2.19 0.08 0.68 1.73 2.25 -21.64%
DY 0.00 0.00 1.28 0.00 1.57 0.00 1.44 -
P/NAPS 0.78 0.91 1.11 1.30 1.34 1.42 1.46 -34.13%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 28/05/18 28/02/18 28/11/17 23/08/17 30/05/17 -
Price 1.03 1.37 1.47 1.68 1.81 1.98 2.08 -
P/RPS 6.44 4.53 5.85 3.89 5.66 7.16 8.24 -15.13%
P/EPS 59.67 41.01 43.12 1,174.16 139.10 56.51 44.19 22.14%
EY 1.68 2.44 2.32 0.09 0.72 1.77 2.26 -17.92%
DY 0.00 0.00 1.36 0.00 1.66 0.00 1.44 -
P/NAPS 0.72 0.96 1.04 1.22 1.27 1.38 1.45 -37.26%

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