[CBIP] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.88%
YoY- -5.53%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 131,290 132,337 113,202 117,645 121,039 148,334 113,319 2.48%
PBT 24,944 34,317 13,423 23,807 25,841 22,993 21,395 2.58%
Tax -4,873 -7,415 -4,087 -1,161 7,378 -2,088 -1,571 20.75%
NP 20,071 26,902 9,336 22,646 33,219 20,905 19,824 0.20%
-
NP to SH 17,821 24,668 9,316 21,999 23,287 18,668 24,757 -5.32%
-
Tax Rate 19.54% 21.61% 30.45% 4.88% -28.55% 9.08% 7.34% -
Total Cost 111,219 105,435 103,866 94,999 87,820 127,429 93,495 2.93%
-
Net Worth 737,121 749,497 648,979 611,083 562,282 497,281 392,456 11.07%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 10,455 15,723 15,701 15,941 132 - 26,880 -14.55%
Div Payout % 58.67% 63.74% 168.54% 72.46% 0.57% - 108.58% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 737,121 749,497 648,979 611,083 562,282 497,281 392,456 11.07%
NOSH 538,248 538,248 523,370 531,376 265,227 265,925 268,805 12.26%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.29% 20.33% 8.25% 19.25% 27.44% 14.09% 17.49% -
ROE 2.42% 3.29% 1.44% 3.60% 4.14% 3.75% 6.31% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.11 25.25 21.63 22.14 45.64 55.78 42.16 -8.27%
EPS 3.41 4.71 1.78 4.14 8.78 7.02 9.21 -15.25%
DPS 2.00 3.00 3.00 3.00 0.05 0.00 10.00 -23.51%
NAPS 1.41 1.43 1.24 1.15 2.12 1.87 1.46 -0.57%
Adjusted Per Share Value based on latest NOSH - 531,376
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.39 24.59 21.03 21.86 22.49 27.56 21.05 2.48%
EPS 3.31 4.58 1.73 4.09 4.33 3.47 4.60 -5.33%
DPS 1.94 2.92 2.92 2.96 0.02 0.00 4.99 -14.56%
NAPS 1.3695 1.3925 1.2057 1.1353 1.0447 0.9239 0.7291 11.07%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.56 2.09 2.27 2.04 4.44 2.58 2.51 -
P/RPS 6.21 8.28 10.49 9.21 9.73 4.63 5.95 0.71%
P/EPS 45.76 44.41 127.53 49.28 50.57 36.75 27.25 9.01%
EY 2.19 2.25 0.78 2.03 1.98 2.72 3.67 -8.24%
DY 1.28 1.44 1.32 1.47 0.01 0.00 3.98 -17.22%
P/NAPS 1.11 1.46 1.83 1.77 2.09 1.38 1.72 -7.03%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 30/05/17 26/05/16 28/05/15 29/05/14 31/05/13 30/05/12 -
Price 1.47 2.08 2.07 2.03 4.54 2.92 2.46 -
P/RPS 5.85 8.24 9.57 9.17 9.95 5.23 5.84 0.02%
P/EPS 43.12 44.19 116.29 49.03 51.71 41.60 26.71 8.30%
EY 2.32 2.26 0.86 2.04 1.93 2.40 3.74 -7.64%
DY 1.36 1.44 1.45 1.48 0.01 0.00 4.07 -16.69%
P/NAPS 1.04 1.45 1.67 1.77 2.14 1.56 1.68 -7.67%

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