[CBIP] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2.04%
YoY- -4.78%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 102,779 104,251 92,425 158,105 144,665 137,780 115,620 -1.94%
PBT 17,669 5,092 -2,873 38,093 29,122 28,720 24,890 -5.54%
Tax -2,172 -1,067 3,435 -10,430 -7,025 -9,533 -7,303 -18.28%
NP 15,497 4,025 562 27,663 22,097 19,187 17,587 -2.08%
-
NP to SH 15,455 3,855 1,237 17,457 18,334 17,979 17,770 -2.29%
-
Tax Rate 12.29% 20.95% - 27.38% 24.12% 33.19% 29.34% -
Total Cost 87,282 100,226 91,863 130,442 122,568 118,593 98,033 -1.91%
-
Net Worth 766,928 719,628 734,035 742,057 748,263 655,211 625,928 3.44%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 9,707 9,857 - - - - - -
Div Payout % 62.81% 255.72% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 766,928 719,628 734,035 742,057 748,263 655,211 625,928 3.44%
NOSH 538,248 538,248 538,248 538,248 538,248 538,248 530,447 0.24%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.08% 3.86% 0.61% 17.50% 15.27% 13.93% 15.21% -
ROE 2.02% 0.54% 0.17% 2.35% 2.45% 2.74% 2.84% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.17 21.15 18.13 30.25 27.65 26.29 21.80 -0.48%
EPS 3.18 0.78 0.24 3.34 3.50 3.43 3.35 -0.86%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.46 1.44 1.42 1.43 1.25 1.18 4.98%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.83 22.14 19.63 33.58 30.73 29.26 24.56 -1.94%
EPS 3.28 0.82 0.26 3.71 3.89 3.82 3.77 -2.29%
DPS 2.06 2.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6289 1.5285 1.5591 1.5761 1.5893 1.3916 1.3294 3.44%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.21 0.92 0.99 1.29 2.03 2.04 2.00 -
P/RPS 5.71 4.35 5.46 4.26 7.34 7.76 9.18 -7.60%
P/EPS 38.00 117.63 407.96 38.62 57.94 59.48 59.70 -7.24%
EY 2.63 0.85 0.25 2.59 1.73 1.68 1.68 7.74%
DY 1.65 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.69 0.91 1.42 1.63 1.69 -12.26%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 21/08/19 23/08/18 23/08/17 26/08/16 18/08/15 -
Price 1.35 0.90 0.92 1.37 1.98 2.00 1.73 -
P/RPS 6.38 4.26 5.07 4.53 7.16 7.61 7.94 -3.57%
P/EPS 42.40 115.07 379.12 41.01 56.51 58.31 51.64 -3.22%
EY 2.36 0.87 0.26 2.44 1.77 1.72 1.94 3.31%
DY 1.48 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.62 0.64 0.96 1.38 1.60 1.47 -8.71%

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