[CBIP] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 60.91%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 170,020 108,124 225,585 186,210 183,996 206,033 160,580 0.95%
PBT 30,379 8,217 11,738 56,295 69,472 32,812 54,350 -9.23%
Tax -8,519 -5,461 -14,884 657 -12,498 -5,586 -27,690 -17.82%
NP 21,860 2,756 -3,146 56,952 56,974 27,226 26,660 -3.25%
-
NP to SH 22,539 2,020 748 45,856 43,327 24,196 38,901 -8.69%
-
Tax Rate 28.04% 66.46% 126.80% -1.17% 17.99% 17.02% 50.95% -
Total Cost 148,160 105,368 228,731 129,258 127,022 178,807 133,920 1.69%
-
Net Worth 727,253 736,878 721,437 723,291 667,331 531,325 530,610 5.39%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 10,100 10,234 - - 21,018 - - -
Div Payout % 44.81% 506.65% - - 48.51% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 727,253 736,878 721,437 723,291 667,331 531,325 530,610 5.39%
NOSH 538,248 538,248 538,248 538,248 525,458 531,325 265,305 12.50%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.86% 2.55% -1.39% 30.58% 30.96% 13.21% 16.60% -
ROE 3.10% 0.27% 0.10% 6.34% 6.49% 4.55% 7.33% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.66 21.13 43.15 35.53 35.02 38.78 60.53 -9.31%
EPS 4.46 0.39 0.14 8.75 8.24 4.55 14.66 -17.98%
DPS 2.00 2.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.44 1.44 1.38 1.38 1.27 1.00 2.00 -5.32%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 31.59 20.09 41.91 34.60 34.18 38.28 29.83 0.95%
EPS 4.19 0.38 0.14 8.52 8.05 4.50 7.23 -8.68%
DPS 1.88 1.90 0.00 0.00 3.90 0.00 0.00 -
NAPS 1.3511 1.369 1.3403 1.3438 1.2398 0.9871 0.9858 5.39%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.10 1.00 1.80 1.97 2.05 2.01 3.21 -
P/RPS 3.27 4.73 4.17 5.54 5.85 5.18 5.30 -7.72%
P/EPS 24.65 253.33 1,258.03 22.52 24.86 44.14 21.89 1.99%
EY 4.06 0.39 0.08 4.44 4.02 2.27 4.57 -1.95%
DY 1.82 2.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 0.76 0.69 1.30 1.43 1.61 2.01 1.61 -11.75%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 25/02/19 28/02/18 22/02/17 24/02/16 25/02/15 25/02/14 -
Price 0.91 1.12 1.68 2.15 2.15 2.07 3.87 -
P/RPS 2.70 5.30 3.89 6.05 6.14 5.34 6.39 -13.36%
P/EPS 20.39 283.73 1,174.16 24.57 26.07 45.46 26.39 -4.20%
EY 4.90 0.35 0.09 4.07 3.84 2.20 3.79 4.37%
DY 2.20 1.79 0.00 0.00 1.86 0.00 0.00 -
P/NAPS 0.63 0.78 1.22 1.56 1.69 2.07 1.94 -17.08%

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