Highlights

[CBIP] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 104,251 92,425 158,105 144,665 137,780 115,620 124,422 -2.90%
  YoY % 12.80% -41.54% 9.29% 5.00% 19.17% -7.07% -
  Horiz. % 83.79% 74.28% 127.07% 116.27% 110.74% 92.93% 100.00%
PBT 5,092 -2,873 38,093 29,122 28,720 24,890 22,745 -22.06%
  YoY % 277.24% -107.54% 30.80% 1.40% 15.39% 9.43% -
  Horiz. % 22.39% -12.63% 167.48% 128.04% 126.27% 109.43% 100.00%
Tax -1,067 3,435 -10,430 -7,025 -9,533 -7,303 -1,228 -2.31%
  YoY % -131.06% 132.93% -48.47% 26.31% -30.54% -494.71% -
  Horiz. % 86.89% -279.72% 849.35% 572.07% 776.30% 594.71% 100.00%
NP 4,025 562 27,663 22,097 19,187 17,587 21,517 -24.36%
  YoY % 616.19% -97.97% 25.19% 15.17% 9.10% -18.26% -
  Horiz. % 18.71% 2.61% 128.56% 102.70% 89.17% 81.74% 100.00%
NP to SH 3,855 1,237 17,457 18,334 17,979 17,770 21,117 -24.66%
  YoY % 211.64% -92.91% -4.78% 1.97% 1.18% -15.85% -
  Horiz. % 18.26% 5.86% 82.67% 86.82% 85.14% 84.15% 100.00%
Tax Rate 20.95 % - % 27.38 % 24.12 % 33.19 % 29.34 % 5.40 % 25.33%
  YoY % 0.00% 0.00% 13.52% -27.33% 13.12% 443.33% -
  Horiz. % 387.96% 0.00% 507.04% 446.67% 614.63% 543.33% 100.00%
Total Cost 100,226 91,863 130,442 122,568 118,593 98,033 102,905 -0.44%
  YoY % 9.10% -29.58% 6.42% 3.35% 20.97% -4.73% -
  Horiz. % 97.40% 89.27% 126.76% 119.11% 115.25% 95.27% 100.00%
Net Worth 719,628 734,035 742,057 748,263 655,211 625,928 559,759 4.27%
  YoY % -1.96% -1.08% -0.83% 14.20% 4.68% 11.82% -
  Horiz. % 128.56% 131.13% 132.57% 133.68% 117.05% 111.82% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,857 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 255.72 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 719,628 734,035 742,057 748,263 655,211 625,928 559,759 4.27%
  YoY % -1.96% -1.08% -0.83% 14.20% 4.68% 11.82% -
  Horiz. % 128.56% 131.13% 132.57% 133.68% 117.05% 111.82% 100.00%
NOSH 492,896 509,747 522,576 523,261 524,229 530,447 265,288 10.87%
  YoY % -3.31% -2.45% -0.13% -0.18% -1.17% 99.95% -
  Horiz. % 185.80% 192.15% 196.98% 197.24% 197.61% 199.95% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.86 % 0.61 % 17.50 % 15.27 % 13.93 % 15.21 % 17.29 % -22.10%
  YoY % 532.79% -96.51% 14.60% 9.62% -8.42% -12.03% -
  Horiz. % 22.33% 3.53% 101.21% 88.32% 80.57% 87.97% 100.00%
ROE 0.54 % 0.17 % 2.35 % 2.45 % 2.74 % 2.84 % 3.77 % -27.64%
  YoY % 217.65% -92.77% -4.08% -10.58% -3.52% -24.67% -
  Horiz. % 14.32% 4.51% 62.33% 64.99% 72.68% 75.33% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.15 18.13 30.25 27.65 26.29 21.80 46.90 -12.42%
  YoY % 16.66% -40.07% 9.40% 5.17% 20.60% -53.52% -
  Horiz. % 45.10% 38.66% 64.50% 58.96% 56.06% 46.48% 100.00%
EPS 0.78 0.24 3.34 3.50 3.43 3.35 7.96 -32.08%
  YoY % 225.00% -92.81% -4.57% 2.04% 2.39% -57.91% -
  Horiz. % 9.80% 3.02% 41.96% 43.97% 43.09% 42.09% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.4600 1.4400 1.4200 1.4300 1.2500 1.1800 2.1100 -5.95%
  YoY % 1.39% 1.41% -0.70% 14.40% 5.93% -44.08% -
  Horiz. % 69.19% 68.25% 67.30% 67.77% 59.24% 55.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 538,248
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.37 17.17 29.37 26.88 25.60 21.48 23.12 -2.90%
  YoY % 12.81% -41.54% 9.26% 5.00% 19.18% -7.09% -
  Horiz. % 83.78% 74.26% 127.03% 116.26% 110.73% 92.91% 100.00%
EPS 0.72 0.23 3.24 3.41 3.34 3.30 3.92 -24.59%
  YoY % 213.04% -92.90% -4.99% 2.10% 1.21% -15.82% -
  Horiz. % 18.37% 5.87% 82.65% 86.99% 85.20% 84.18% 100.00%
DPS 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3370 1.3637 1.3787 1.3902 1.2173 1.1629 1.0400 4.27%
  YoY % -1.96% -1.09% -0.83% 14.20% 4.68% 11.82% -
  Horiz. % 128.56% 131.13% 132.57% 133.67% 117.05% 111.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9200 0.9900 1.2900 2.0300 2.0400 2.0000 4.3800 -
P/RPS 4.35 5.46 4.26 7.34 7.76 9.18 9.34 -11.95%
  YoY % -20.33% 28.17% -41.96% -5.41% -15.47% -1.71% -
  Horiz. % 46.57% 58.46% 45.61% 78.59% 83.08% 98.29% 100.00%
P/EPS 117.63 407.96 38.62 57.94 59.48 59.70 55.03 13.48%
  YoY % -71.17% 956.34% -33.34% -2.59% -0.37% 8.49% -
  Horiz. % 213.76% 741.34% 70.18% 105.29% 108.09% 108.49% 100.00%
EY 0.85 0.25 2.59 1.73 1.68 1.68 1.82 -11.91%
  YoY % 240.00% -90.35% 49.71% 2.98% 0.00% -7.69% -
  Horiz. % 46.70% 13.74% 142.31% 95.05% 92.31% 92.31% 100.00%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.63 0.69 0.91 1.42 1.63 1.69 2.08 -18.04%
  YoY % -8.70% -24.18% -35.92% -12.88% -3.55% -18.75% -
  Horiz. % 30.29% 33.17% 43.75% 68.27% 78.37% 81.25% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 21/08/19 23/08/18 23/08/17 26/08/16 18/08/15 25/08/14 -
Price 0.9000 0.9200 1.3700 1.9800 2.0000 1.7300 4.7600 -
P/RPS 4.26 5.07 4.53 7.16 7.61 7.94 10.15 -13.46%
  YoY % -15.98% 11.92% -36.73% -5.91% -4.16% -21.77% -
  Horiz. % 41.97% 49.95% 44.63% 70.54% 74.98% 78.23% 100.00%
P/EPS 115.07 379.12 41.01 56.51 58.31 51.64 59.80 11.52%
  YoY % -69.65% 824.46% -27.43% -3.09% 12.92% -13.65% -
  Horiz. % 192.42% 633.98% 68.58% 94.50% 97.51% 86.35% 100.00%
EY 0.87 0.26 2.44 1.77 1.72 1.94 1.67 -10.29%
  YoY % 234.62% -89.34% 37.85% 2.91% -11.34% 16.17% -
  Horiz. % 52.10% 15.57% 146.11% 105.99% 102.99% 116.17% 100.00%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.62 0.64 0.96 1.38 1.60 1.47 2.26 -19.38%
  YoY % -3.12% -33.33% -30.43% -13.75% 8.84% -34.96% -
  Horiz. % 27.43% 28.32% 42.48% 61.06% 70.80% 65.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS