[CBIP] YoY TTM 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- 11.11%
YoY- 70.99%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 837,952 867,353 642,043 591,483 472,386 435,729 668,730 3.82%
PBT 80,797 -5,217 106,269 79,289 44,702 82,122 78,762 0.42%
Tax -17,072 -14,663 -10,254 -25,140 -8,818 -28,105 -38,607 -12.70%
NP 63,725 -19,880 96,015 54,149 35,884 54,017 40,155 7.99%
-
NP to SH 56,851 -12,064 87,145 62,939 36,809 39,516 43,711 4.47%
-
Tax Rate 21.13% - 9.65% 31.71% 19.73% 34.22% 49.02% -
Total Cost 774,227 887,233 546,028 537,334 436,502 381,712 628,575 3.53%
-
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 23,711 9,559 19,383 19,645 10,100 10,234 26,152 -1.61%
Div Payout % 41.71% 0.00% 22.24% 31.21% 27.44% 25.90% 59.83% -
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 7.60% -2.29% 14.95% 9.15% 7.60% 12.40% 6.00% -
ROE 6.89% -1.54% 10.74% 8.36% 5.08% 5.37% 5.93% -
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 178.80 181.47 134.55 121.75 95.17 85.31 127.92 5.73%
EPS 12.13 -2.52 18.26 12.96 7.42 7.74 8.36 6.39%
DPS 5.00 2.00 4.00 4.00 2.03 2.00 5.00 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 155.68 161.14 119.28 109.89 87.76 80.95 124.24 3.82%
EPS 10.56 -2.24 16.19 11.69 6.84 7.34 8.12 4.47%
DPS 4.41 1.78 3.60 3.65 1.88 1.90 4.86 -1.60%
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 0.81 0.58 1.13 1.03 0.87 1.23 1.22 -6.59%
P/EPS 11.95 -42.00 8.32 9.65 11.13 13.57 18.66 -7.15%
EY 8.37 -2.38 12.01 10.36 8.99 7.37 5.36 7.70%
DY 3.45 1.89 2.63 3.20 2.47 1.91 3.21 1.20%
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 0.74 0.51 1.11 1.11 0.97 1.20 1.15 -7.07%
P/EPS 10.88 -36.85 8.16 10.42 12.41 13.18 17.58 -7.67%
EY 9.19 -2.71 12.26 9.60 8.06 7.58 5.69 8.31%
DY 3.79 2.15 2.68 2.96 2.21 1.96 3.40 1.82%
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