[CBIP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 279.7%
YoY- 309.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 593,336 521,728 498,126 529,788 453,276 322,611 307,461 54.94%
PBT 91,972 102,248 105,562 97,796 85,580 76,661 66,200 24.48%
Tax -8,352 143,697 186,433 284,152 -6,284 29,114 31,558 -
NP 83,620 245,945 291,996 381,948 79,296 105,775 97,758 -9.88%
-
NP to SH 74,672 239,619 286,785 376,012 99,028 104,603 97,684 -16.38%
-
Tax Rate 9.08% -140.54% -176.61% -290.56% 7.34% -37.98% -47.67% -
Total Cost 509,716 275,783 206,130 147,840 373,980 216,836 209,702 80.68%
-
Net Worth 497,281 485,215 474,934 472,295 392,456 380,483 271,344 49.70%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 147,441 178,883 214,679 107,522 - - -
Div Payout % - 61.53% 62.38% 57.09% 108.58% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 497,281 485,215 474,934 472,295 392,456 380,483 271,344 49.70%
NOSH 265,925 268,075 268,324 268,349 268,805 134,446 135,672 56.55%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.09% 47.14% 58.62% 72.09% 17.49% 32.79% 31.80% -
ROE 15.02% 49.38% 60.38% 79.61% 25.23% 27.49% 36.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 223.12 194.62 185.64 197.42 168.63 239.95 226.62 -1.03%
EPS 28.08 89.38 106.88 140.12 36.84 38.90 36.00 -15.25%
DPS 0.00 55.00 66.67 80.00 40.00 0.00 0.00 -
NAPS 1.87 1.81 1.77 1.76 1.46 2.83 2.00 -4.37%
Adjusted Per Share Value based on latest NOSH - 268,325
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 126.02 110.81 105.80 112.52 96.27 68.52 65.30 54.94%
EPS 15.86 50.89 60.91 79.86 21.03 22.22 20.75 -16.38%
DPS 0.00 31.32 37.99 45.60 22.84 0.00 0.00 -
NAPS 1.0562 1.0306 1.0087 1.0031 0.8336 0.8081 0.5763 49.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.58 2.73 2.65 2.54 2.51 2.21 1.74 -
P/RPS 1.16 1.40 1.43 1.29 1.49 0.92 0.77 31.38%
P/EPS 9.19 3.05 2.48 1.81 6.81 2.84 2.42 143.20%
EY 10.88 32.74 40.33 55.17 14.68 35.20 41.38 -58.92%
DY 0.00 20.15 25.16 31.50 15.94 0.00 0.00 -
P/NAPS 1.38 1.51 1.50 1.44 1.72 0.78 0.87 35.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 -
Price 2.92 2.54 2.71 2.70 2.46 2.56 1.98 -
P/RPS 1.31 1.31 1.46 1.37 1.46 1.07 0.87 31.33%
P/EPS 10.40 2.84 2.54 1.93 6.68 3.29 2.75 142.53%
EY 9.62 35.19 39.44 51.90 14.98 30.39 36.36 -58.75%
DY 0.00 21.65 24.60 29.63 16.26 0.00 0.00 -
P/NAPS 1.56 1.40 1.53 1.53 1.68 0.90 0.99 35.37%

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