Highlights

[CBIP] QoQ Quarter Result on 2020-06-30 [#2]

Stock [CBIP]: CB INDUSTRIAL PRODUCT HOLDING BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -68.63%    YoY -     211.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 104,251 108,025 170,020 101,916 92,425 85,902 108,124 -2.40%
  QoQ % -3.49% -36.46% 66.82% 10.27% 7.59% -20.55% -
  Horiz. % 96.42% 99.91% 157.25% 94.26% 85.48% 79.45% 100.00%
PBT 5,092 14,959 30,379 2,237 -2,873 14,585 8,217 -27.34%
  QoQ % -65.96% -50.76% 1,258.02% 177.86% -119.70% 77.50% -
  Horiz. % 61.97% 182.05% 369.71% 27.22% -34.96% 177.50% 100.00%
Tax -1,067 -2,326 -8,519 -1,408 3,435 -4,314 -5,461 -66.36%
  QoQ % 54.13% 72.70% -505.04% -140.99% 179.62% 21.00% -
  Horiz. % 19.54% 42.59% 156.00% 25.78% -62.90% 79.00% 100.00%
NP 4,025 12,633 21,860 829 562 10,271 2,756 28.75%
  QoQ % -68.14% -42.21% 2,536.91% 47.51% -94.53% 272.68% -
  Horiz. % 146.04% 458.38% 793.18% 30.08% 20.39% 372.68% 100.00%
NP to SH 3,855 12,287 22,539 746 1,237 11,018 2,020 53.92%
  QoQ % -68.63% -45.49% 2,921.31% -39.69% -88.77% 445.45% -
  Horiz. % 190.84% 608.27% 1,115.79% 36.93% 61.24% 545.45% 100.00%
Tax Rate 20.95 % 15.55 % 28.04 % 62.94 % - % 29.58 % 66.46 % -53.71%
  QoQ % 34.73% -44.54% -55.45% 0.00% 0.00% -55.49% -
  Horiz. % 31.52% 23.40% 42.19% 94.70% 0.00% 44.51% 100.00%
Total Cost 100,226 95,392 148,160 101,087 91,863 75,631 105,368 -3.28%
  QoQ % 5.07% -35.62% 46.57% 10.04% 21.46% -28.22% -
  Horiz. % 95.12% 90.53% 140.61% 95.94% 87.18% 71.78% 100.00%
Net Worth 719,628 724,710 727,253 734,381 734,035 735,504 736,878 -1.57%
  QoQ % -0.70% -0.35% -0.97% 0.05% -0.20% -0.19% -
  Horiz. % 97.66% 98.35% 98.69% 99.66% 99.61% 99.81% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 9,857 - 10,100 - - - 10,234 -2.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.32% 0.00% 98.69% 0.00% 0.00% 0.00% 100.00%
Div Payout % 255.72 % - % 44.81 % - % - % - % 506.65 % -36.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.47% 0.00% 8.84% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 719,628 724,710 727,253 734,381 734,035 735,504 736,878 -1.57%
  QoQ % -0.70% -0.35% -0.97% 0.05% -0.20% -0.19% -
  Horiz. % 97.66% 98.35% 98.69% 99.66% 99.61% 99.81% 100.00%
NOSH 492,896 496,377 505,037 506,470 509,747 510,767 511,721 -2.47%
  QoQ % -0.70% -1.71% -0.28% -0.64% -0.20% -0.19% -
  Horiz. % 96.32% 97.00% 98.69% 98.97% 99.61% 99.81% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.86 % 11.69 % 12.86 % 0.81 % 0.61 % 11.96 % 2.55 % 31.87%
  QoQ % -66.98% -9.10% 1,487.65% 32.79% -94.90% 369.02% -
  Horiz. % 151.37% 458.43% 504.31% 31.76% 23.92% 469.02% 100.00%
ROE 0.54 % 1.70 % 3.10 % 0.10 % 0.17 % 1.50 % 0.27 % 58.81%
  QoQ % -68.24% -45.16% 3,000.00% -41.18% -88.67% 455.56% -
  Horiz. % 200.00% 629.63% 1,148.15% 37.04% 62.96% 555.56% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.15 21.76 33.66 20.12 18.13 16.82 21.13 0.06%
  QoQ % -2.80% -35.35% 67.30% 10.98% 7.79% -20.40% -
  Horiz. % 100.09% 102.98% 159.30% 95.22% 85.80% 79.60% 100.00%
EPS 0.78 2.48 4.46 0.15 0.24 2.16 0.39 58.81%
  QoQ % -68.55% -44.39% 2,873.33% -37.50% -88.89% 453.85% -
  Horiz. % 200.00% 635.90% 1,143.59% 38.46% 61.54% 553.85% 100.00%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4600 1.4400 1.4500 1.4400 1.4400 1.4400 0.92%
  QoQ % 0.00% 1.39% -0.69% 0.69% 0.00% 0.00% -
  Horiz. % 101.39% 101.39% 100.00% 100.69% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.37 20.07 31.59 18.93 17.17 15.96 20.09 -2.41%
  QoQ % -3.49% -36.47% 66.88% 10.25% 7.58% -20.56% -
  Horiz. % 96.42% 99.90% 157.24% 94.23% 85.47% 79.44% 100.00%
EPS 0.72 2.28 4.19 0.14 0.23 2.05 0.38 53.18%
  QoQ % -68.42% -45.58% 2,892.86% -39.13% -88.78% 439.47% -
  Horiz. % 189.47% 600.00% 1,102.63% 36.84% 60.53% 539.47% 100.00%
DPS 1.83 0.00 1.88 0.00 0.00 0.00 1.90 -2.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.32% 0.00% 98.95% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3370 1.3464 1.3511 1.3644 1.3637 1.3665 1.3690 -1.57%
  QoQ % -0.70% -0.35% -0.97% 0.05% -0.20% -0.18% -
  Horiz. % 97.66% 98.35% 98.69% 99.66% 99.61% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9200 0.8250 1.1000 0.8100 0.9900 1.0500 1.0000 -
P/RPS 4.35 3.79 3.27 4.03 5.46 6.24 4.73 -5.44%
  QoQ % 14.78% 15.90% -18.86% -26.19% -12.50% 31.92% -
  Horiz. % 91.97% 80.13% 69.13% 85.20% 115.43% 131.92% 100.00%
P/EPS 117.63 33.33 24.65 549.92 407.96 48.68 253.33 -40.06%
  QoQ % 252.93% 35.21% -95.52% 34.80% 738.04% -80.78% -
  Horiz. % 46.43% 13.16% 9.73% 217.08% 161.04% 19.22% 100.00%
EY 0.85 3.00 4.06 0.18 0.25 2.05 0.39 68.18%
  QoQ % -71.67% -26.11% 2,155.56% -28.00% -87.80% 425.64% -
  Horiz. % 217.95% 769.23% 1,041.03% 46.15% 64.10% 525.64% 100.00%
DY 2.17 0.00 1.82 0.00 0.00 0.00 2.00 5.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.50% 0.00% 91.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.57 0.76 0.56 0.69 0.73 0.69 -5.89%
  QoQ % 10.53% -25.00% 35.71% -18.84% -5.48% 5.80% -
  Horiz. % 91.30% 82.61% 110.14% 81.16% 100.00% 105.80% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 27/02/20 22/11/19 21/08/19 31/05/19 25/02/19 -
Price 0.9000 0.9200 0.9100 0.9600 0.9200 1.0200 1.1200 -
P/RPS 4.26 4.23 2.70 4.77 5.07 6.06 5.30 -13.56%
  QoQ % 0.71% 56.67% -43.40% -5.92% -16.34% 14.34% -
  Horiz. % 80.38% 79.81% 50.94% 90.00% 95.66% 114.34% 100.00%
P/EPS 115.07 37.17 20.39 651.76 379.12 47.28 283.73 -45.24%
  QoQ % 209.58% 82.30% -96.87% 71.91% 701.86% -83.34% -
  Horiz. % 40.56% 13.10% 7.19% 229.71% 133.62% 16.66% 100.00%
EY 0.87 2.69 4.90 0.15 0.26 2.11 0.35 83.60%
  QoQ % -67.66% -45.10% 3,166.67% -42.31% -87.68% 502.86% -
  Horiz. % 248.57% 768.57% 1,400.00% 42.86% 74.29% 602.86% 100.00%
DY 2.22 0.00 2.20 0.00 0.00 0.00 1.79 15.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.02% 0.00% 122.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.63 0.63 0.66 0.64 0.71 0.78 -14.20%
  QoQ % -1.59% 0.00% -4.55% 3.13% -9.86% -8.97% -
  Horiz. % 79.49% 80.77% 80.77% 84.62% 82.05% 91.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS