[CBIP] QoQ Cumulative 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- 14.41%
YoY- 193.58%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 293,768 148,334 521,728 373,595 264,894 113,319 322,611 -6.05%
PBT 43,845 22,993 102,248 79,172 48,898 21,395 76,661 -31.12%
Tax -3,269 -2,088 143,697 139,825 142,076 -1,571 29,114 -
NP 40,576 20,905 245,945 218,997 190,974 19,824 105,775 -47.23%
-
NP to SH 37,527 18,668 239,619 215,089 188,006 24,757 104,603 -49.54%
-
Tax Rate 7.46% 9.08% -140.54% -176.61% -290.56% 7.34% -37.98% -
Total Cost 253,192 127,429 275,783 154,598 73,920 93,495 216,836 10.89%
-
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 13,269 - 147,441 134,162 107,339 26,880 - -
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 7.48% 3.75% 49.38% 45.29% 39.81% 6.31% 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 110.69 55.78 194.62 139.23 98.71 42.16 239.95 -40.32%
EPS 14.14 7.02 89.38 80.16 70.06 9.21 38.90 -49.09%
DPS 5.00 0.00 55.00 50.00 40.00 10.00 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 54.58 27.56 96.93 69.41 49.21 21.05 59.94 -6.05%
EPS 6.97 3.47 44.52 39.96 34.93 4.60 19.43 -49.54%
DPS 2.47 0.00 27.39 24.93 19.94 4.99 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 2.37 4.63 1.40 1.90 2.57 5.95 0.92 88.02%
P/EPS 18.53 36.75 3.05 3.31 3.63 27.25 2.84 249.57%
EY 5.40 2.72 32.74 30.25 27.58 3.67 35.20 -71.37%
DY 1.91 0.00 20.15 18.87 15.75 3.98 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 2.59 5.23 1.31 1.95 2.74 5.84 1.07 80.37%
P/EPS 20.30 41.60 2.84 3.38 3.85 26.71 3.29 236.78%
EY 4.93 2.40 35.19 29.58 25.95 3.74 30.39 -70.28%
DY 1.74 0.00 21.65 18.45 14.81 4.07 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