[CBIP] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
10-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -67.2%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 173,337 183,336 185,075 157,316 108,025 85,902 131,290 4.73%
PBT 7,556 18,216 23,911 21,383 14,959 14,585 24,944 -18.03%
Tax -2,648 -5,210 -3,797 -2,185 -2,326 -4,314 -4,873 -9.65%
NP 4,908 13,006 20,114 19,198 12,633 10,271 20,071 -20.90%
-
NP to SH 4,119 12,316 18,389 18,578 12,287 11,018 17,821 -21.64%
-
Tax Rate 35.04% 28.60% 15.88% 10.22% 15.55% 29.58% 19.54% -
Total Cost 168,429 170,330 164,961 138,118 95,392 75,631 111,219 7.15%
-
Net Worth 824,838 783,846 811,202 752,986 724,710 735,504 737,121 1.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 9,373 - - - - - 10,455 -1.80%
Div Payout % 227.56% - - - - - 58.67% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 824,838 783,846 811,202 752,986 724,710 735,504 737,121 1.88%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 538,248 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.83% 7.09% 10.87% 12.20% 11.69% 11.96% 15.29% -
ROE 0.50% 1.57% 2.27% 2.47% 1.70% 1.50% 2.42% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 36.99 38.36 38.79 32.38 21.76 16.82 25.11 6.66%
EPS 0.88 2.58 3.85 3.82 2.48 2.16 3.41 -20.19%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.76 1.64 1.70 1.55 1.46 1.44 1.41 3.76%
Adjusted Per Share Value based on latest NOSH - 538,248
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.20 34.06 34.38 29.23 20.07 15.96 24.39 4.73%
EPS 0.77 2.29 3.42 3.45 2.28 2.05 3.31 -21.55%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 1.94 -1.79%
NAPS 1.5324 1.4563 1.5071 1.399 1.3464 1.3665 1.3695 1.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.45 1.06 1.52 1.25 0.825 1.05 1.56 -
P/RPS 3.92 2.76 3.92 3.86 3.79 6.24 6.21 -7.37%
P/EPS 164.98 41.14 39.44 32.69 33.33 48.68 45.76 23.80%
EY 0.61 2.43 2.54 3.06 3.00 2.05 2.19 -19.17%
DY 1.38 0.00 0.00 0.00 0.00 0.00 1.28 1.26%
P/NAPS 0.82 0.65 0.89 0.81 0.57 0.73 1.11 -4.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 10/06/21 30/06/20 31/05/19 28/05/18 -
Price 1.32 0.93 1.49 1.35 0.92 1.02 1.47 -
P/RPS 3.57 2.42 3.84 4.17 4.23 6.06 5.85 -7.89%
P/EPS 150.19 36.09 38.66 35.30 37.17 47.28 43.12 23.09%
EY 0.67 2.77 2.59 2.83 2.69 2.11 2.32 -18.68%
DY 1.52 0.00 0.00 0.00 0.00 0.00 1.36 1.86%
P/NAPS 0.75 0.57 0.88 0.87 0.63 0.71 1.04 -5.29%

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