[CBIP] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -45.15%
YoY- -48.55%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 542,192 450,263 481,117 669,777 570,145 541,274 600,893 -1.69%
PBT 72,865 44,328 92,481 87,988 145,064 143,042 108,446 -6.40%
Tax -25,281 -10,806 -28,664 -41,112 -27,252 -29,708 -1,882 54.11%
NP 47,584 33,522 63,817 46,876 117,812 113,334 106,564 -12.56%
-
NP to SH 56,648 35,540 46,319 50,461 98,085 97,985 91,205 -7.62%
-
Tax Rate 34.70% 24.38% 30.99% 46.72% 18.79% 20.77% 1.74% -
Total Cost 494,608 416,741 417,300 622,901 452,333 427,940 494,329 0.00%
-
Net Worth 748,711 727,253 736,878 721,437 723,291 667,331 531,325 5.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,645 10,100 20,690 31,420 31,426 52,743 8,092 15.91%
Div Payout % 34.68% 28.42% 44.67% 62.27% 32.04% 53.83% 8.87% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 748,711 727,253 736,878 721,437 723,291 667,331 531,325 5.87%
NOSH 538,248 538,248 538,248 538,248 538,248 525,458 531,325 0.21%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.78% 7.44% 13.26% 7.00% 20.66% 20.94% 17.73% -
ROE 7.57% 4.89% 6.29% 6.99% 13.56% 14.68% 17.17% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 110.80 89.15 94.02 128.12 108.78 103.01 113.09 -0.34%
EPS 11.58 7.04 9.05 9.65 18.71 18.65 17.17 -6.34%
DPS 4.00 2.00 4.04 6.00 6.00 10.00 1.52 17.48%
NAPS 1.53 1.44 1.44 1.38 1.38 1.27 1.00 7.33%
Adjusted Per Share Value based on latest NOSH - 538,248
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 100.73 83.65 89.39 124.44 105.93 100.56 111.64 -1.69%
EPS 10.52 6.60 8.61 9.38 18.22 18.20 16.94 -7.62%
DPS 3.65 1.88 3.84 5.84 5.84 9.80 1.50 15.95%
NAPS 1.391 1.3511 1.369 1.3403 1.3438 1.2398 0.9871 5.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.11 1.10 1.00 1.80 1.97 2.05 2.01 -
P/RPS 1.00 1.23 1.06 1.40 1.81 1.99 1.78 -9.15%
P/EPS 9.59 15.63 11.05 18.65 10.53 10.99 11.71 -3.27%
EY 10.43 6.40 9.05 5.36 9.50 9.10 8.54 3.38%
DY 3.60 1.82 4.04 3.33 3.05 4.88 0.76 29.56%
P/NAPS 0.73 0.76 0.69 1.30 1.43 1.61 2.01 -15.51%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/03/21 27/02/20 25/02/19 28/02/18 22/02/17 24/02/16 25/02/15 -
Price 1.20 0.91 1.12 1.68 2.15 2.15 2.07 -
P/RPS 1.08 1.02 1.19 1.31 1.98 2.09 1.83 -8.40%
P/EPS 10.37 12.93 12.37 17.40 11.49 11.53 12.06 -2.48%
EY 9.65 7.73 8.08 5.75 8.70 8.67 8.29 2.56%
DY 3.33 2.20 3.61 3.57 2.79 4.65 0.74 28.46%
P/NAPS 0.78 0.63 0.78 1.22 1.56 1.69 2.07 -15.00%

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