[CBIP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -45.49%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 173,498 156,418 104,251 108,025 170,020 101,916 92,425 51.88%
PBT 37,550 15,264 5,092 14,959 30,379 2,237 -2,873 -
Tax -4,035 -17,853 -1,067 -2,326 -8,519 -1,408 3,435 -
NP 33,515 -2,589 4,025 12,633 21,860 829 562 1407.60%
-
NP to SH 29,794 10,712 3,855 12,287 22,539 746 1,237 726.01%
-
Tax Rate 10.75% 116.96% 20.95% 15.55% 28.04% 62.94% - -
Total Cost 139,983 159,007 100,226 95,392 148,160 101,087 91,863 32.25%
-
Net Worth 748,711 722,256 719,628 724,710 727,253 734,381 734,035 1.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,787 - 9,857 - 10,100 - - -
Div Payout % 32.85% - 255.72% - 44.81% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 748,711 722,256 719,628 724,710 727,253 734,381 734,035 1.32%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.32% -1.66% 3.86% 11.69% 12.86% 0.81% 0.61% -
ROE 3.98% 1.48% 0.54% 1.70% 3.10% 0.10% 0.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.45 31.84 21.15 21.76 33.66 20.12 18.13 56.04%
EPS 6.09 2.18 0.78 2.48 4.46 0.15 0.24 755.09%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.53 1.47 1.46 1.46 1.44 1.45 1.44 4.10%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.23 29.06 19.37 20.07 31.59 18.93 17.17 51.87%
EPS 5.54 1.99 0.72 2.28 4.19 0.14 0.23 726.03%
DPS 1.82 0.00 1.83 0.00 1.88 0.00 0.00 -
NAPS 1.391 1.3419 1.337 1.3464 1.3511 1.3644 1.3637 1.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.11 0.92 0.92 0.825 1.10 0.81 0.99 -
P/RPS 3.13 2.89 4.35 3.79 3.27 4.03 5.46 -30.87%
P/EPS 18.23 42.20 117.63 33.33 24.65 549.92 407.96 -87.28%
EY 5.49 2.37 0.85 3.00 4.06 0.18 0.25 676.88%
DY 1.80 0.00 2.17 0.00 1.82 0.00 0.00 -
P/NAPS 0.73 0.63 0.63 0.57 0.76 0.56 0.69 3.81%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 27/11/20 28/08/20 30/06/20 27/02/20 22/11/19 21/08/19 -
Price 1.20 1.07 0.90 0.92 0.91 0.96 0.92 -
P/RPS 3.38 3.36 4.26 4.23 2.70 4.77 5.07 -23.59%
P/EPS 19.71 49.08 115.07 37.17 20.39 651.76 379.12 -85.94%
EY 5.07 2.04 0.87 2.69 4.90 0.15 0.26 617.98%
DY 1.67 0.00 2.22 0.00 2.20 0.00 0.00 -
P/NAPS 0.78 0.73 0.62 0.63 0.63 0.66 0.64 14.02%

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