[CBIP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1.02%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 520,190 424,552 356,654 578,790 554,004 501,964 466,530 1.82%
PBT 78,104 40,102 23,424 126,074 126,584 84,512 97,488 -3.62%
Tax -8,714 -6,786 -1,758 -30,606 -28,806 -27,466 -17,022 -10.55%
NP 69,390 33,316 21,666 95,468 97,778 57,046 80,466 -2.43%
-
NP to SH 68,066 32,284 71,556 70,556 85,810 54,590 79,538 -2.56%
-
Tax Rate 11.16% 16.92% 7.51% 24.28% 22.76% 32.50% 17.46% -
Total Cost 450,800 391,236 334,988 483,322 456,226 444,918 386,064 2.61%
-
Net Worth 766,928 719,628 734,035 742,057 748,263 654,870 626,534 3.42%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 19,415 19,715 - 20,903 31,395 31,433 31,857 -7.91%
Div Payout % 28.53% 61.07% - 29.63% 36.59% 57.58% 40.05% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 766,928 719,628 734,035 742,057 748,263 654,870 626,534 3.42%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 530,961 0.22%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.34% 7.85% 6.07% 16.49% 17.65% 11.36% 17.25% -
ROE 8.88% 4.49% 9.75% 9.51% 11.47% 8.34% 12.69% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 107.17 86.13 69.97 110.76 105.88 95.81 87.87 3.36%
EPS 14.02 6.54 4.80 13.50 16.40 10.42 14.98 -1.09%
DPS 4.00 4.00 0.00 4.00 6.00 6.00 6.00 -6.52%
NAPS 1.58 1.46 1.44 1.42 1.43 1.25 1.18 4.98%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 96.64 78.88 66.26 107.53 102.93 93.26 86.68 1.82%
EPS 12.65 6.00 13.29 13.11 15.94 10.14 14.78 -2.55%
DPS 3.61 3.66 0.00 3.88 5.83 5.84 5.92 -7.90%
NAPS 1.4249 1.337 1.3637 1.3787 1.3902 1.2167 1.164 3.42%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.21 0.92 0.99 1.29 2.03 2.04 2.00 -
P/RPS 1.13 1.07 1.41 1.16 1.92 2.13 2.28 -11.03%
P/EPS 8.63 14.05 7.05 9.55 12.38 19.58 13.35 -7.00%
EY 11.59 7.12 14.18 10.47 8.08 5.11 7.49 7.54%
DY 3.31 4.35 0.00 3.10 2.96 2.94 3.00 1.65%
P/NAPS 0.77 0.63 0.69 0.91 1.42 1.63 1.69 -12.26%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 21/08/19 23/08/18 23/08/17 26/08/16 18/08/15 -
Price 1.35 0.90 0.92 1.37 1.98 2.00 1.73 -
P/RPS 1.26 1.04 1.31 1.24 1.87 2.09 1.97 -7.17%
P/EPS 9.63 13.74 6.55 10.15 12.07 19.19 11.55 -2.98%
EY 10.39 7.28 15.26 9.86 8.28 5.21 8.66 3.07%
DY 2.96 4.44 0.00 2.92 3.03 3.00 3.47 -2.61%
P/NAPS 0.85 0.62 0.64 0.96 1.38 1.60 1.47 -8.71%

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