[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 109.71%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 113,319 322,611 230,596 135,276 62,111 351,410 231,539 -37.86%
PBT 21,395 76,661 49,650 28,540 11,164 80,931 56,960 -47.91%
Tax -1,571 29,114 23,669 17,004 10,607 -13,141 -7,868 -65.80%
NP 19,824 105,775 73,319 45,544 21,771 67,790 49,092 -45.33%
-
NP to SH 24,757 104,603 73,263 45,894 21,884 66,328 48,140 -35.78%
-
Tax Rate 7.34% -37.98% -47.67% -59.58% -95.01% 16.24% 13.81% -
Total Cost 93,495 216,836 157,277 89,732 40,340 283,620 182,447 -35.93%
-
Net Worth 392,456 380,483 271,344 274,239 261,927 287,599 273,013 27.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 26,880 - - - - 13,132 13,189 60.67%
Div Payout % 108.58% - - - - 19.80% 27.40% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 392,456 380,483 271,344 274,239 261,927 287,599 273,013 27.34%
NOSH 268,805 134,446 135,672 137,119 130,963 131,324 131,890 60.68%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.49% 32.79% 31.80% 33.67% 35.05% 19.29% 21.20% -
ROE 6.31% 27.49% 27.00% 16.74% 8.36% 23.06% 17.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.16 239.95 169.97 98.66 47.43 267.59 175.55 -61.32%
EPS 9.21 38.90 27.00 16.73 8.35 50.51 36.50 -60.03%
DPS 10.00 0.00 0.00 0.00 0.00 10.00 10.00 0.00%
NAPS 1.46 2.83 2.00 2.00 2.00 2.19 2.07 -20.74%
Adjusted Per Share Value based on latest NOSH - 137,121
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.05 59.94 42.84 25.13 11.54 65.29 43.02 -37.87%
EPS 4.60 19.43 13.61 8.53 4.07 12.32 8.94 -35.76%
DPS 4.99 0.00 0.00 0.00 0.00 2.44 2.45 60.60%
NAPS 0.7291 0.7069 0.5041 0.5095 0.4866 0.5343 0.5072 27.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.51 2.21 1.74 2.00 1.96 1.84 1.71 -
P/RPS 5.95 0.92 1.02 2.03 4.13 0.69 0.97 234.72%
P/EPS 27.25 2.84 3.22 5.98 11.73 3.64 4.68 223.30%
EY 3.67 35.20 31.03 16.74 8.53 27.45 21.35 -69.05%
DY 3.98 0.00 0.00 0.00 0.00 5.43 5.85 -22.62%
P/NAPS 1.72 0.78 0.87 1.00 0.98 0.84 0.83 62.47%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 17/11/11 25/08/11 30/05/11 24/02/11 18/11/10 -
Price 2.46 2.56 1.98 1.92 2.15 1.97 1.69 -
P/RPS 5.84 1.07 1.16 1.95 4.53 0.74 0.96 232.87%
P/EPS 26.71 3.29 3.67 5.74 12.87 3.90 4.63 221.31%
EY 3.74 30.39 27.27 17.43 7.77 25.64 21.60 -68.90%
DY 4.07 0.00 0.00 0.00 0.00 5.08 5.92 -22.08%
P/NAPS 1.68 0.90 0.99 0.96 1.08 0.90 0.82 61.24%

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