[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.91%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 233,265 117,645 600,893 394,860 245,461 121,039 590,441 -46.25%
PBT 48,744 23,807 108,446 75,634 48,586 25,841 127,139 -47.31%
Tax -8,511 -1,161 -11,224 -5,638 -3,192 7,378 -35,370 -61.41%
NP 40,233 22,646 97,222 69,996 45,394 33,219 91,769 -42.37%
-
NP to SH 39,769 21,999 91,205 67,009 44,404 23,287 98,416 -45.43%
-
Tax Rate 17.46% 4.88% 10.35% 7.45% 6.57% -28.55% 27.82% -
Total Cost 193,032 94,999 503,671 324,864 200,067 87,820 498,672 -46.97%
-
Net Worth 626,534 611,083 600,455 580,956 559,691 562,282 530,648 11.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,928 15,941 42,510 21,222 13,262 132 26,532 -28.90%
Div Payout % 40.05% 72.46% 46.61% 31.67% 29.87% 0.57% 26.96% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 626,534 611,083 600,455 580,956 559,691 562,282 530,648 11.74%
NOSH 530,961 531,376 531,376 265,277 265,256 265,227 265,324 59.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.25% 19.25% 16.18% 17.73% 18.49% 27.44% 15.54% -
ROE 6.35% 3.60% 15.19% 11.53% 7.93% 4.14% 18.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.93 22.14 113.08 148.85 92.54 45.64 222.54 -66.19%
EPS 7.49 4.14 17.17 25.26 16.74 8.78 37.10 -65.68%
DPS 3.00 3.00 8.00 8.00 5.00 0.05 10.00 -55.28%
NAPS 1.18 1.15 1.13 2.19 2.11 2.12 2.00 -29.72%
Adjusted Per Share Value based on latest NOSH - 265,316
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.34 21.86 111.64 73.36 45.60 22.49 109.70 -46.24%
EPS 7.39 4.09 16.94 12.45 8.25 4.33 18.28 -45.41%
DPS 2.96 2.96 7.90 3.94 2.46 0.02 4.93 -28.89%
NAPS 1.164 1.1353 1.1156 1.0793 1.0398 1.0447 0.9859 11.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.00 2.04 2.01 4.90 4.38 4.44 3.21 -
P/RPS 4.55 9.21 1.78 3.29 4.73 9.73 1.44 115.78%
P/EPS 26.70 49.28 11.71 19.40 26.16 50.57 8.65 112.43%
EY 3.75 2.03 8.54 5.16 3.82 1.98 11.56 -52.88%
DY 1.50 1.47 3.98 1.63 1.14 0.01 3.12 -38.71%
P/NAPS 1.69 1.77 1.78 2.24 2.08 2.09 1.61 3.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 28/05/15 25/02/15 20/11/14 25/08/14 29/05/14 25/02/14 -
Price 1.73 2.03 2.07 2.18 4.76 4.54 3.87 -
P/RPS 3.94 9.17 1.83 1.46 5.14 9.95 1.74 72.69%
P/EPS 23.10 49.03 12.06 8.63 28.43 51.71 10.43 70.15%
EY 4.33 2.04 8.29 11.59 3.52 1.93 9.58 -41.19%
DY 1.73 1.48 3.86 3.67 1.05 0.01 2.58 -23.44%
P/NAPS 1.47 1.77 1.83 1.00 2.26 2.14 1.94 -16.92%

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