[CBIP] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -46.21%
YoY- 164.79%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 225,585 167,190 144,665 132,337 186,210 140,691 137,780 38.79%
PBT 11,738 12,958 29,122 34,317 56,295 41,140 28,720 -44.83%
Tax -14,884 -11,825 -7,025 -7,415 657 -1,296 -9,533 34.47%
NP -3,146 1,133 22,097 26,902 56,952 39,844 19,187 -
-
NP to SH 748 6,808 18,334 24,668 45,856 28,498 17,979 -87.92%
-
Tax Rate 126.80% 91.26% 24.12% 21.61% -1.17% 3.15% 33.19% -
Total Cost 228,731 166,057 122,568 105,435 129,258 100,847 118,593 54.75%
-
Net Worth 721,437 748,197 748,263 749,497 723,291 686,674 655,211 6.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 15,696 - 15,723 - 15,725 - -
Div Payout % - 230.56% - 63.74% - 55.18% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 721,437 748,197 748,263 749,497 723,291 686,674 655,211 6.61%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.39% 0.68% 15.27% 20.33% 30.58% 28.32% 13.93% -
ROE 0.10% 0.91% 2.45% 3.29% 6.34% 4.15% 2.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.15 31.95 27.65 25.25 35.53 26.84 26.29 39.01%
EPS 0.14 1.30 3.50 4.71 8.75 5.44 3.43 -88.07%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 1.38 1.43 1.43 1.43 1.38 1.31 1.25 6.79%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.91 31.06 26.88 24.59 34.60 26.14 25.60 38.78%
EPS 0.14 1.26 3.41 4.58 8.52 5.29 3.34 -87.86%
DPS 0.00 2.92 0.00 2.92 0.00 2.92 0.00 -
NAPS 1.3403 1.3901 1.3902 1.3925 1.3438 1.2758 1.2173 6.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.80 1.91 2.03 2.09 1.97 2.15 2.04 -
P/RPS 4.17 5.98 7.34 8.28 5.54 8.01 7.76 -33.82%
P/EPS 1,258.03 146.79 57.94 44.41 22.52 39.55 59.48 660.55%
EY 0.08 0.68 1.73 2.25 4.44 2.53 1.68 -86.78%
DY 0.00 1.57 0.00 1.44 0.00 1.40 0.00 -
P/NAPS 1.30 1.34 1.42 1.46 1.43 1.64 1.63 -13.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 23/08/17 30/05/17 22/02/17 22/11/16 26/08/16 -
Price 1.68 1.81 1.98 2.08 2.15 1.96 2.00 -
P/RPS 3.89 5.66 7.16 8.24 6.05 7.30 7.61 -35.99%
P/EPS 1,174.16 139.10 56.51 44.19 24.57 36.05 58.31 636.11%
EY 0.09 0.72 1.77 2.26 4.07 2.77 1.72 -85.93%
DY 0.00 1.66 0.00 1.44 0.00 1.53 0.00 -
P/NAPS 1.22 1.27 1.38 1.45 1.56 1.50 1.60 -16.49%

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