[CBIP] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 80.78%
YoY- -10.44%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 289,395 277,002 250,982 233,265 245,461 293,768 264,894 1.48%
PBT 63,037 63,292 42,256 48,744 48,586 43,845 48,898 4.32%
Tax -15,303 -14,403 -13,733 -8,511 -3,192 -3,269 142,076 -
NP 47,734 48,889 28,523 40,233 45,394 40,576 190,974 -20.62%
-
NP to SH 35,278 42,905 27,295 39,769 44,404 37,527 188,006 -24.32%
-
Tax Rate 24.28% 22.76% 32.50% 17.46% 6.57% 7.46% -290.56% -
Total Cost 241,661 228,113 222,459 193,032 200,067 253,192 73,920 21.81%
-
Net Worth 742,057 748,263 654,870 626,534 559,691 501,598 472,295 7.81%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,451 15,697 15,716 15,928 13,262 13,269 107,339 -32.16%
Div Payout % 29.63% 36.59% 57.58% 40.05% 29.87% 35.36% 57.09% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 742,057 748,263 654,870 626,534 559,691 501,598 472,295 7.81%
NOSH 538,248 538,248 538,248 530,961 265,256 265,396 268,349 12.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.49% 17.65% 11.36% 17.25% 18.49% 13.81% 72.09% -
ROE 4.75% 5.73% 4.17% 6.35% 7.93% 7.48% 39.81% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.38 52.94 47.91 43.93 92.54 110.69 98.71 -9.17%
EPS 6.75 8.20 5.21 7.49 16.74 14.14 70.06 -32.28%
DPS 2.00 3.00 3.00 3.00 5.00 5.00 40.00 -39.28%
NAPS 1.42 1.43 1.25 1.18 2.11 1.89 1.76 -3.51%
Adjusted Per Share Value based on latest NOSH - 530,447
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 61.47 58.83 53.31 49.54 52.13 62.40 56.26 1.48%
EPS 7.49 9.11 5.80 8.45 9.43 7.97 39.93 -24.33%
DPS 2.22 3.33 3.34 3.38 2.82 2.82 22.80 -32.16%
NAPS 1.5761 1.5893 1.3909 1.3307 1.1888 1.0654 1.0031 7.81%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.29 2.03 2.04 2.00 4.38 2.62 2.54 -
P/RPS 2.33 3.83 4.26 4.55 4.73 2.37 2.57 -1.61%
P/EPS 19.11 24.76 39.16 26.70 26.16 18.53 3.63 31.87%
EY 5.23 4.04 2.55 3.75 3.82 5.40 27.58 -24.19%
DY 1.55 1.48 1.47 1.50 1.14 1.91 15.75 -32.04%
P/NAPS 0.91 1.42 1.63 1.69 2.08 1.39 1.44 -7.36%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 23/08/17 26/08/16 18/08/15 25/08/14 19/08/13 16/08/12 -
Price 1.37 1.98 2.00 1.73 4.76 2.87 2.70 -
P/RPS 2.47 3.74 4.17 3.94 5.14 2.59 2.74 -1.71%
P/EPS 20.29 24.15 38.39 23.10 28.43 20.30 3.85 31.90%
EY 4.93 4.14 2.61 4.33 3.52 4.93 25.95 -24.17%
DY 1.46 1.52 1.50 1.73 1.05 1.74 14.81 -32.02%
P/NAPS 0.96 1.38 1.60 1.47 2.26 1.52 1.53 -7.47%

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