[CBIP] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 83.19%
YoY- 110.84%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 343,778 393,585 430,960 260,095 212,276 178,327 289,395 2.90%
PBT 32,597 27,456 45,234 39,052 20,051 11,712 63,037 -10.40%
Tax -9,224 -7,351 -7,289 -4,357 -3,393 -879 -15,303 -8.08%
NP 23,373 20,105 37,945 34,695 16,658 10,833 47,734 -11.21%
-
NP to SH 21,324 18,861 34,362 34,033 16,142 35,778 35,278 -8.04%
-
Tax Rate 28.30% 26.77% 16.11% 11.16% 16.92% 7.51% 24.28% -
Total Cost 320,405 373,480 393,015 225,400 195,618 167,494 241,661 4.80%
-
Net Worth 838,897 793,405 831,641 766,928 719,628 734,035 742,057 2.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 9,373 14,338 - 9,707 9,857 - 10,451 -1.79%
Div Payout % 43.96% 76.02% - 28.53% 61.07% - 29.63% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 838,897 793,405 831,641 766,928 719,628 734,035 742,057 2.06%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.80% 5.11% 8.80% 13.34% 7.85% 6.07% 16.49% -
ROE 2.54% 2.38% 4.13% 4.44% 2.24% 4.87% 4.75% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 73.35 82.35 90.17 53.58 43.07 34.98 55.38 4.79%
EPS 4.55 3.95 7.19 7.01 3.27 2.40 6.75 -6.35%
DPS 2.00 3.00 0.00 2.00 2.00 0.00 2.00 0.00%
NAPS 1.79 1.66 1.74 1.58 1.46 1.44 1.42 3.93%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.87 73.12 80.07 48.32 39.44 33.13 53.77 2.90%
EPS 3.96 3.50 6.38 6.32 3.00 6.65 6.55 -8.03%
DPS 1.74 2.66 0.00 1.80 1.83 0.00 1.94 -1.79%
NAPS 1.5586 1.474 1.5451 1.4249 1.337 1.3637 1.3787 2.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.24 0.94 1.26 1.21 0.92 0.99 1.29 -
P/RPS 1.69 1.14 1.40 2.26 2.14 2.83 2.33 -5.20%
P/EPS 27.25 23.82 17.53 17.26 28.09 14.11 19.11 6.08%
EY 3.67 4.20 5.71 5.79 3.56 7.09 5.23 -5.72%
DY 1.61 3.19 0.00 1.65 2.17 0.00 1.55 0.63%
P/NAPS 0.69 0.57 0.72 0.77 0.63 0.69 0.91 -4.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 28/08/23 24/08/22 26/08/21 28/08/20 21/08/19 23/08/18 -
Price 1.33 1.16 1.39 1.35 0.90 0.92 1.37 -
P/RPS 1.81 1.41 1.54 2.52 2.09 2.63 2.47 -5.04%
P/EPS 29.23 29.40 19.33 19.25 27.48 13.11 20.29 6.26%
EY 3.42 3.40 5.17 5.19 3.64 7.63 4.93 -5.90%
DY 1.50 2.59 0.00 1.48 2.22 0.00 1.46 0.45%
P/NAPS 0.74 0.70 0.80 0.85 0.62 0.64 0.96 -4.24%

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