[CBIP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 41.27%
YoY- -27.76%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 629,264 432,100 343,608 525,160 529,348 452,808 470,580 4.95%
PBT 85,532 59,836 58,340 99,776 137,268 53,692 95,228 -1.77%
Tax -8,740 -9,304 -17,256 -19,492 -29,660 -16,348 -4,644 11.10%
NP 76,792 50,532 41,084 80,284 107,608 37,344 90,584 -2.71%
-
NP to SH 74,312 49,148 44,072 71,284 98,672 37,264 87,996 -2.77%
-
Tax Rate 10.22% 15.55% 29.58% 19.54% 21.61% 30.45% 4.88% -
Total Cost 552,472 381,568 302,524 444,876 421,740 415,464 379,996 6.42%
-
Net Worth 752,986 724,710 735,504 737,121 749,497 648,979 611,083 3.53%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 41,822 62,894 62,804 63,765 -
Div Payout % - - - 58.67% 63.74% 168.54% 72.46% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 752,986 724,710 735,504 737,121 749,497 648,979 611,083 3.53%
NOSH 538,248 538,248 538,248 538,248 538,248 523,370 531,376 0.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.20% 11.69% 11.96% 15.29% 20.33% 8.25% 19.25% -
ROE 9.87% 6.78% 5.99% 9.67% 13.17% 5.74% 14.40% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 129.53 87.05 67.27 100.46 101.00 86.52 88.56 6.53%
EPS 15.28 9.92 8.64 13.64 18.84 7.12 16.56 -1.33%
DPS 0.00 0.00 0.00 8.00 12.00 12.00 12.00 -
NAPS 1.55 1.46 1.44 1.41 1.43 1.24 1.15 5.09%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 133.65 91.78 72.98 111.54 112.43 96.17 99.95 4.95%
EPS 15.78 10.44 9.36 15.14 20.96 7.91 18.69 -2.77%
DPS 0.00 0.00 0.00 8.88 13.36 13.34 13.54 -
NAPS 1.5993 1.5393 1.5622 1.5656 1.5919 1.3784 1.2979 3.53%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.25 0.825 1.05 1.56 2.09 2.27 2.04 -
P/RPS 0.97 0.95 1.56 1.55 2.07 2.62 2.30 -13.39%
P/EPS 8.17 8.33 12.17 11.44 11.10 31.88 12.32 -6.61%
EY 12.24 12.00 8.22 8.74 9.01 3.14 8.12 7.07%
DY 0.00 0.00 0.00 5.13 5.74 5.29 5.88 -
P/NAPS 0.81 0.57 0.73 1.11 1.46 1.83 1.77 -12.20%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 10/06/21 30/06/20 31/05/19 28/05/18 30/05/17 26/05/16 28/05/15 -
Price 1.35 0.92 1.02 1.47 2.08 2.07 2.03 -
P/RPS 1.04 1.06 1.52 1.46 2.06 2.39 2.29 -12.31%
P/EPS 8.83 9.29 11.82 10.78 11.05 29.07 12.26 -5.31%
EY 11.33 10.76 8.46 9.28 9.05 3.44 8.16 5.61%
DY 0.00 0.00 0.00 5.44 5.77 5.80 5.91 -
P/NAPS 0.87 0.63 0.71 1.04 1.45 1.67 1.77 -11.15%

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