[CBIP] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 2921.31%
YoY- 1015.79%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 156,418 104,251 108,025 170,020 101,916 92,425 85,902 48.95%
PBT 15,264 5,092 14,959 30,379 2,237 -2,873 14,585 3.07%
Tax -17,853 -1,067 -2,326 -8,519 -1,408 3,435 -4,314 157.09%
NP -2,589 4,025 12,633 21,860 829 562 10,271 -
-
NP to SH 10,712 3,855 12,287 22,539 746 1,237 11,018 -1.85%
-
Tax Rate 116.96% 20.95% 15.55% 28.04% 62.94% - 29.58% -
Total Cost 159,007 100,226 95,392 148,160 101,087 91,863 75,631 63.89%
-
Net Worth 722,256 719,628 724,710 727,253 734,381 734,035 735,504 -1.20%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 9,857 - 10,100 - - - -
Div Payout % - 255.72% - 44.81% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 722,256 719,628 724,710 727,253 734,381 734,035 735,504 -1.20%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.66% 3.86% 11.69% 12.86% 0.81% 0.61% 11.96% -
ROE 1.48% 0.54% 1.70% 3.10% 0.10% 0.17% 1.50% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.84 21.15 21.76 33.66 20.12 18.13 16.82 52.84%
EPS 2.18 0.78 2.48 4.46 0.15 0.24 2.16 0.61%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.46 1.44 1.45 1.44 1.44 1.38%
Adjusted Per Share Value based on latest NOSH - 538,248
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.06 19.37 20.07 31.59 18.93 17.17 15.96 48.94%
EPS 1.99 0.72 2.28 4.19 0.14 0.23 2.05 -1.95%
DPS 0.00 1.83 0.00 1.88 0.00 0.00 0.00 -
NAPS 1.3419 1.337 1.3464 1.3511 1.3644 1.3637 1.3665 -1.20%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.92 0.92 0.825 1.10 0.81 0.99 1.05 -
P/RPS 2.89 4.35 3.79 3.27 4.03 5.46 6.24 -40.05%
P/EPS 42.20 117.63 33.33 24.65 549.92 407.96 48.68 -9.06%
EY 2.37 0.85 3.00 4.06 0.18 0.25 2.05 10.12%
DY 0.00 2.17 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.57 0.76 0.56 0.69 0.73 -9.33%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 27/02/20 22/11/19 21/08/19 31/05/19 -
Price 1.07 0.90 0.92 0.91 0.96 0.92 1.02 -
P/RPS 3.36 4.26 4.23 2.70 4.77 5.07 6.06 -32.43%
P/EPS 49.08 115.07 37.17 20.39 651.76 379.12 47.28 2.51%
EY 2.04 0.87 2.69 4.90 0.15 0.26 2.11 -2.21%
DY 0.00 2.22 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.63 0.63 0.66 0.64 0.71 1.86%

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