[CBIP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.73%
YoY- 193.58%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 587,536 593,336 521,728 498,126 529,788 453,276 322,611 49.18%
PBT 87,690 91,972 102,248 105,562 97,796 85,580 76,661 9.38%
Tax -6,538 -8,352 143,697 186,433 284,152 -6,284 29,114 -
NP 81,152 83,620 245,945 291,996 381,948 79,296 105,775 -16.20%
-
NP to SH 75,054 74,672 239,619 286,785 376,012 99,028 104,603 -19.86%
-
Tax Rate 7.46% 9.08% -140.54% -176.61% -290.56% 7.34% -37.98% -
Total Cost 506,384 509,716 275,783 206,130 147,840 373,980 216,836 76.11%
-
Net Worth 501,598 497,281 485,215 474,934 472,295 392,456 380,483 20.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 26,539 - 147,441 178,883 214,679 107,522 - -
Div Payout % 35.36% - 61.53% 62.38% 57.09% 108.58% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 501,598 497,281 485,215 474,934 472,295 392,456 380,483 20.25%
NOSH 265,396 265,925 268,075 268,324 268,349 268,805 134,446 57.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.81% 14.09% 47.14% 58.62% 72.09% 17.49% 32.79% -
ROE 14.96% 15.02% 49.38% 60.38% 79.61% 25.23% 27.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 221.38 223.12 194.62 185.64 197.42 168.63 239.95 -5.23%
EPS 28.28 28.08 89.38 106.88 140.12 36.84 38.90 -19.16%
DPS 10.00 0.00 55.00 66.67 80.00 40.00 0.00 -
NAPS 1.89 1.87 1.81 1.77 1.76 1.46 2.83 -23.61%
Adjusted Per Share Value based on latest NOSH - 268,414
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 109.16 110.23 96.93 92.55 98.43 84.21 59.94 49.18%
EPS 13.94 13.87 44.52 53.28 69.86 18.40 19.43 -19.87%
DPS 4.93 0.00 27.39 33.23 39.88 19.98 0.00 -
NAPS 0.9319 0.9239 0.9015 0.8824 0.8775 0.7291 0.7069 20.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.62 2.58 2.73 2.65 2.54 2.51 2.21 -
P/RPS 1.18 1.16 1.40 1.43 1.29 1.49 0.92 18.06%
P/EPS 9.26 9.19 3.05 2.48 1.81 6.81 2.84 120.04%
EY 10.79 10.88 32.74 40.33 55.17 14.68 35.20 -54.57%
DY 3.82 0.00 20.15 25.16 31.50 15.94 0.00 -
P/NAPS 1.39 1.38 1.51 1.50 1.44 1.72 0.78 47.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 31/05/13 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 -
Price 2.87 2.92 2.54 2.71 2.70 2.46 2.56 -
P/RPS 1.30 1.31 1.31 1.46 1.37 1.46 1.07 13.87%
P/EPS 10.15 10.40 2.84 2.54 1.93 6.68 3.29 112.06%
EY 9.85 9.62 35.19 39.44 51.90 14.98 30.39 -52.84%
DY 3.48 0.00 21.65 24.60 29.63 16.26 0.00 -
P/NAPS 1.52 1.56 1.40 1.53 1.53 1.68 0.90 41.86%

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