[CBIP] YoY TTM 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- -1.41%

YoY- -12.73%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	668,730	589,280	536,831	597,499	563,146	556,743	373,819	10.17%
YoY %	13.48%	9.77%	-10.15%	6.10%	1.15%	48.93%	-	-
Horiz. %	178.89%	157.64%	143.61%	159.84%	150.65%	148.93%	100.00%	-
PBT	78,762	165,811	132,658	106,412	129,987	103,846	86,892	-1.62%
YoY %	-52.50%	24.99%	24.66%	-18.14%	25.17%	19.51%	-	-
Horiz. %	90.64%	190.82%	152.67%	122.46%	149.60%	119.51%	100.00%	-
Tax	-38,607	-30,543	-32,634	-10,421	-25,812	137,152	16,936	-
YoY %	-26.40%	6.41%	-213.16%	59.63%	-118.82%	709.83%	-	-
Horiz. %	-227.96%	-180.34%	-192.69%	-61.53%	-152.41%	809.83%	100.00%	-
NP	40,155	135,268	100,024	95,991	104,175	240,998	103,828	-14.63%
YoY %	-70.31%	35.24%	4.20%	-7.86%	-56.77%	132.11%	-	-
Horiz. %	38.67%	130.28%	96.34%	92.45%	100.33%	232.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,711	113,340	85,302	89,917	103,035	233,530	107,476	-13.91%
YoY %	-61.43%	32.87%	-5.13%	-12.73%	-55.88%	117.29%	-	-
Horiz. %	40.67%	105.46%	79.37%	83.66%	95.87%	217.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.02%	18.42%	24.60%	9.79%	19.86%	-132.07%	-19.49%	-
YoY %	166.12%	-25.12%	151.28%	-50.70%	115.04%	-577.63%	-	-
Horiz. %	-251.51%	-94.51%	-126.22%	-50.23%	-101.90%	677.63%	100.00%	-
Total Cost	628,575	454,012	436,807	501,508	458,971	315,745	269,991	15.11%
YoY %	38.45%	3.94%	-12.90%	9.27%	45.36%	16.95%	-	-
Horiz. %	232.81%	168.16%	161.79%	185.75%	169.99%	116.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	737,121	749,497	648,979	611,083	562,282	497,281	392,456	11.07%
YoY %	-1.65%	15.49%	6.20%	8.68%	13.07%	26.71%	-	-
Horiz. %	187.82%	190.98%	165.36%	155.71%	143.27%	126.71%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	26,152	31,449	52,502	23,900	13,394	134,032	26,880	-0.45%
YoY %	-16.84%	-40.10%	119.67%	78.44%	-90.01%	398.63%	-	-
Horiz. %	97.29%	117.00%	195.32%	88.91%	49.83%	498.63%	100.00%	-
Div Payout %	59.83%	27.75%	61.55%	26.58%	13.00%	57.39%	25.01%	-
YoY %	115.60%	-54.91%	131.57%	104.46%	-77.35%	129.47%	-	-
Horiz. %	239.22%	110.96%	246.10%	106.28%	51.98%	229.47%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	737,121	749,497	648,979	611,083	562,282	497,281	392,456	11.07%
YoY %	-1.65%	15.49%	6.20%	8.68%	13.07%	26.71%	-	-
Horiz. %	187.82%	190.98%	165.36%	155.71%	143.27%	126.71%	100.00%	-
NOSH	538,248	538,248	523,370	531,376	265,227	265,925	268,805	12.26%
YoY %	0.00%	2.84%	-1.51%	100.35%	-0.26%	-1.07%	-	-
Horiz. %	200.24%	200.24%	194.70%	197.68%	98.67%	98.93%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	6.00%	22.95%	18.63%	16.07%	18.50%	43.29%	27.77%	-
YoY %	-73.86%	23.19%	15.93%	-13.14%	-57.26%	55.89%	-	-
Horiz. %	21.61%	82.64%	67.09%	57.87%	66.62%	155.89%	100.00%	-
ROE	5.93%	15.12%	13.14%	14.71%	18.32%	46.96%	27.39%	-
YoY %	-60.78%	15.07%	-10.67%	-19.71%	-60.99%	71.45%	-	-
Horiz. %	21.65%	55.20%	47.97%	53.71%	66.89%	171.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	127.92	112.43	102.57	112.44	212.33	209.36	139.07	-1.38%
YoY %	13.78%	9.61%	-8.78%	-47.04%	1.42%	50.54%	-	-
Horiz. %	91.98%	80.84%	73.75%	80.85%	152.68%	150.54%	100.00%	-
EPS	8.36	21.62	16.30	16.92	38.85	87.82	39.98	-22.94%
YoY %	-61.33%	32.64%	-3.66%	-56.45%	-55.76%	119.66%	-	-
Horiz. %	20.91%	54.08%	40.77%	42.32%	97.17%	219.66%	100.00%	-
DPS	5.00	6.00	10.00	4.50	5.05	50.00	10.00	-10.90%
YoY %	-16.67%	-40.00%	122.22%	-10.89%	-89.90%	400.00%	-	-
Horiz. %	50.00%	60.00%	100.00%	45.00%	50.50%	500.00%	100.00%	-
NAPS	1.41	1.43	1.24	1.15	2.12	1.87	1.46	-0.57%
YoY %	-1.40%	15.32%	7.83%	-45.75%	13.37%	28.08%	-	-
Horiz. %	96.58%	97.95%	84.93%	78.77%	145.21%	128.08%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 531,376
RPS	124.24	109.48	99.74	111.01	104.63	103.44	69.45	10.17%
YoY %	13.48%	9.77%	-10.15%	6.10%	1.15%	48.94%	-	-
Horiz. %	178.89%	157.64%	143.61%	159.84%	150.66%	148.94%	100.00%	-
EPS	8.12	21.06	15.85	16.71	19.14	43.39	19.97	-13.92%
YoY %	-61.44%	32.87%	-5.15%	-12.70%	-55.89%	117.28%	-	-
Horiz. %	40.66%	105.46%	79.37%	83.68%	95.84%	217.28%	100.00%	-
DPS	4.86	5.84	9.75	4.44	2.49	24.90	4.99	-0.43%
YoY %	-16.78%	-40.10%	119.59%	78.31%	-90.00%	399.00%	-	-
Horiz. %	97.39%	117.03%	195.39%	88.98%	49.90%	499.00%	100.00%	-
NAPS	1.3695	1.3925	1.2057	1.1353	1.0447	0.9239	0.7291	11.07%
YoY %	-1.65%	15.49%	6.20%	8.67%	13.08%	26.72%	-	-
Horiz. %	187.83%	190.99%	165.37%	155.71%	143.29%	126.72%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.22	1.86	2.21	1.81	2.09	1.23	1.80	-6.27%
YoY %	-34.41%	-15.84%	22.10%	-13.40%	69.92%	-31.67%	-	-
Horiz. %	67.78%	103.33%	122.78%	100.56%	116.11%	68.33%	100.00%	-
P/EPS	18.66	9.66	13.93	12.06	11.43	2.94	6.28	19.89%
YoY %	93.17%	-30.65%	15.51%	5.51%	288.78%	-53.18%	-	-
Horiz. %	297.13%	153.82%	221.82%	192.04%	182.01%	46.82%	100.00%	-
EY	5.36	10.35	7.18	8.29	8.75	34.04	15.93	-16.59%
YoY %	-48.21%	44.15%	-13.39%	-5.26%	-74.29%	113.68%	-	-
Horiz. %	33.65%	64.97%	45.07%	52.04%	54.93%	213.68%	100.00%	-
DY	3.21	2.87	4.41	2.20	1.14	19.38	3.98	-3.51%
YoY %	11.85%	-34.92%	100.45%	92.98%	-94.12%	386.93%	-	-
Horiz. %	80.65%	72.11%	110.80%	55.28%	28.64%	486.93%	100.00%	-
P/NAPS	1.11	1.46	1.83	1.77	2.09	1.38	1.72	-7.03%
YoY %	-23.97%	-20.22%	3.39%	-15.31%	51.45%	-19.77%	-	-
Horiz. %	64.53%	84.88%	106.40%	102.91%	121.51%	80.23%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
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	1.15	1.85	2.02	1.81	2.14	1.39	1.77	-6.93%
YoY %	-37.84%	-8.42%	11.60%	-15.42%	53.96%	-21.47%	-	-
Horiz. %	64.97%	104.52%	114.12%	102.26%	120.90%	78.53%	100.00%	-
P/EPS	17.58	9.62	12.70	12.00	11.69	3.33	6.15	19.12%
YoY %	82.74%	-24.25%	5.83%	2.65%	251.05%	-45.85%	-	-
Horiz. %	285.85%	156.42%	206.50%	195.12%	190.08%	54.15%	100.00%	-
EY	5.69	10.40	7.87	8.34	8.56	30.07	16.25	-16.03%
YoY %	-45.29%	32.15%	-5.64%	-2.57%	-71.53%	85.05%	-	-
Horiz. %	35.02%	64.00%	48.43%	51.32%	52.68%	185.05%	100.00%	-
DY	3.40	2.88	4.83	2.22	1.11	17.12	4.07	-2.95%
YoY %	18.06%	-40.37%	117.57%	100.00%	-93.52%	320.64%	-	-
Horiz. %	83.54%	70.76%	118.67%	54.55%	27.27%	420.64%	100.00%	-
P/NAPS	1.04	1.45	1.67	1.77	2.14	1.56	1.68	-7.67%
YoY %	-28.28%	-13.17%	-5.65%	-17.29%	37.18%	-7.14%	-	-
Horiz. %	61.90%	86.31%	99.40%	105.36%	127.38%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos