[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 80.78%
YoY- -10.44%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 113,202 541,274 357,278 233,265 117,645 600,893 394,860 -56.48%
PBT 13,423 143,089 73,567 48,744 23,807 108,446 75,634 -68.38%
Tax -4,087 -19,852 -17,207 -8,511 -1,161 -11,224 -5,638 -19.28%
NP 9,336 123,237 56,360 40,233 22,646 97,222 69,996 -73.86%
-
NP to SH 9,316 97,985 54,658 39,769 21,999 91,205 67,009 -73.13%
-
Tax Rate 30.45% 13.87% 23.39% 17.46% 4.88% 10.35% 7.45% -
Total Cost 103,866 418,037 300,918 193,032 94,999 503,671 324,864 -53.21%
-
Net Worth 648,979 667,405 637,764 626,534 611,083 600,455 580,956 7.65%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 15,701 52,551 31,624 15,928 15,941 42,510 21,222 -18.18%
Div Payout % 168.54% 53.63% 57.86% 40.05% 72.46% 46.61% 31.67% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 648,979 667,405 637,764 626,534 611,083 600,455 580,956 7.65%
NOSH 523,370 525,516 527,078 530,961 531,376 531,376 265,277 57.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.25% 22.77% 15.77% 17.25% 19.25% 16.18% 17.73% -
ROE 1.44% 14.68% 8.57% 6.35% 3.60% 15.19% 11.53% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.63 103.00 67.78 43.93 22.14 113.08 148.85 -72.32%
EPS 1.78 18.64 10.37 7.49 4.14 17.17 25.26 -82.91%
DPS 3.00 10.00 6.00 3.00 3.00 8.00 8.00 -47.96%
NAPS 1.24 1.27 1.21 1.18 1.15 1.13 2.19 -31.53%
Adjusted Per Share Value based on latest NOSH - 530,447
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.03 100.56 66.38 43.34 21.86 111.64 73.36 -56.49%
EPS 1.73 18.20 10.15 7.39 4.09 16.94 12.45 -73.14%
DPS 2.92 9.76 5.88 2.96 2.96 7.90 3.94 -18.09%
NAPS 1.2057 1.24 1.1849 1.164 1.1353 1.1156 1.0793 7.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.27 2.05 1.87 2.00 2.04 2.01 4.90 -
P/RPS 10.49 1.99 2.76 4.55 9.21 1.78 3.29 116.47%
P/EPS 127.53 10.99 18.03 26.70 49.28 11.71 19.40 250.51%
EY 0.78 9.10 5.55 3.75 2.03 8.54 5.16 -71.59%
DY 1.32 4.88 3.21 1.50 1.47 3.98 1.63 -13.10%
P/NAPS 1.83 1.61 1.55 1.69 1.77 1.78 2.24 -12.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 18/11/15 18/08/15 28/05/15 25/02/15 20/11/14 -
Price 2.07 2.15 1.92 1.73 2.03 2.07 2.18 -
P/RPS 9.57 2.09 2.83 3.94 9.17 1.83 1.46 249.84%
P/EPS 116.29 11.53 18.51 23.10 49.03 12.06 8.63 465.37%
EY 0.86 8.67 5.40 4.33 2.04 8.29 11.59 -82.31%
DY 1.45 4.65 3.13 1.73 1.48 3.86 3.67 -46.12%
P/NAPS 1.67 1.69 1.59 1.47 1.77 1.83 1.00 40.71%

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