[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 59.64%
YoY- 52.19%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 264,894 113,319 322,611 230,596 135,276 62,111 351,410 -17.18%
PBT 48,898 21,395 76,661 49,650 28,540 11,164 80,931 -28.55%
Tax 142,076 -1,571 29,114 23,669 17,004 10,607 -13,141 -
NP 190,974 19,824 105,775 73,319 45,544 21,771 67,790 99.59%
-
NP to SH 188,006 24,757 104,603 73,263 45,894 21,884 66,328 100.41%
-
Tax Rate -290.56% 7.34% -37.98% -47.67% -59.58% -95.01% 16.24% -
Total Cost 73,920 93,495 216,836 157,277 89,732 40,340 283,620 -59.23%
-
Net Worth 472,295 392,456 380,483 271,344 274,239 261,927 287,599 39.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 107,339 26,880 - - - - 13,132 306.29%
Div Payout % 57.09% 108.58% - - - - 19.80% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 472,295 392,456 380,483 271,344 274,239 261,927 287,599 39.23%
NOSH 268,349 268,805 134,446 135,672 137,119 130,963 131,324 61.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 72.09% 17.49% 32.79% 31.80% 33.67% 35.05% 19.29% -
ROE 39.81% 6.31% 27.49% 27.00% 16.74% 8.36% 23.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.71 42.16 239.95 169.97 98.66 47.43 267.59 -48.59%
EPS 70.06 9.21 38.90 27.00 16.73 8.35 50.51 24.39%
DPS 40.00 10.00 0.00 0.00 0.00 0.00 10.00 152.19%
NAPS 1.76 1.46 2.83 2.00 2.00 2.00 2.19 -13.57%
Adjusted Per Share Value based on latest NOSH - 135,691
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.21 21.05 59.94 42.84 25.13 11.54 65.29 -17.19%
EPS 34.93 4.60 19.43 13.61 8.53 4.07 12.32 100.44%
DPS 19.94 4.99 0.00 0.00 0.00 0.00 2.44 306.23%
NAPS 0.8775 0.7291 0.7069 0.5041 0.5095 0.4866 0.5343 39.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.54 2.51 2.21 1.74 2.00 1.96 1.84 -
P/RPS 2.57 5.95 0.92 1.02 2.03 4.13 0.69 140.47%
P/EPS 3.63 27.25 2.84 3.22 5.98 11.73 3.64 -0.18%
EY 27.58 3.67 35.20 31.03 16.74 8.53 27.45 0.31%
DY 15.75 3.98 0.00 0.00 0.00 0.00 5.43 103.51%
P/NAPS 1.44 1.72 0.78 0.87 1.00 0.98 0.84 43.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 30/05/12 22/02/12 17/11/11 25/08/11 30/05/11 24/02/11 -
Price 2.70 2.46 2.56 1.98 1.92 2.15 1.97 -
P/RPS 2.74 5.84 1.07 1.16 1.95 4.53 0.74 139.52%
P/EPS 3.85 26.71 3.29 3.67 5.74 12.87 3.90 -0.85%
EY 25.95 3.74 30.39 27.27 17.43 7.77 25.64 0.80%
DY 14.81 4.07 0.00 0.00 0.00 0.00 5.08 104.21%
P/NAPS 1.53 1.68 0.90 0.99 0.96 1.08 0.90 42.48%

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