[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.11%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 357,278 233,265 117,645 600,893 394,860 245,461 121,039 105.63%
PBT 73,567 48,744 23,807 108,446 75,634 48,586 25,841 100.74%
Tax -17,207 -8,511 -1,161 -11,224 -5,638 -3,192 7,378 -
NP 56,360 40,233 22,646 97,222 69,996 45,394 33,219 42.20%
-
NP to SH 54,658 39,769 21,999 91,205 67,009 44,404 23,287 76.52%
-
Tax Rate 23.39% 17.46% 4.88% 10.35% 7.45% 6.57% -28.55% -
Total Cost 300,918 193,032 94,999 503,671 324,864 200,067 87,820 127.11%
-
Net Worth 637,764 626,534 611,083 600,455 580,956 559,691 562,282 8.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 31,624 15,928 15,941 42,510 21,222 13,262 132 3744.57%
Div Payout % 57.86% 40.05% 72.46% 46.61% 31.67% 29.87% 0.57% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 637,764 626,534 611,083 600,455 580,956 559,691 562,282 8.75%
NOSH 527,078 530,961 531,376 531,376 265,277 265,256 265,227 57.99%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.77% 17.25% 19.25% 16.18% 17.73% 18.49% 27.44% -
ROE 8.57% 6.35% 3.60% 15.19% 11.53% 7.93% 4.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.78 43.93 22.14 113.08 148.85 92.54 45.64 30.13%
EPS 10.37 7.49 4.14 17.17 25.26 16.74 8.78 11.72%
DPS 6.00 3.00 3.00 8.00 8.00 5.00 0.05 2325.80%
NAPS 1.21 1.18 1.15 1.13 2.19 2.11 2.12 -31.16%
Adjusted Per Share Value based on latest NOSH - 531,325
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 66.38 43.34 21.86 111.64 73.36 45.60 22.49 105.62%
EPS 10.15 7.39 4.09 16.94 12.45 8.25 4.33 76.37%
DPS 5.88 2.96 2.96 7.90 3.94 2.46 0.02 4306.19%
NAPS 1.1849 1.164 1.1353 1.1156 1.0793 1.0398 1.0447 8.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.87 2.00 2.04 2.01 4.90 4.38 4.44 -
P/RPS 2.76 4.55 9.21 1.78 3.29 4.73 9.73 -56.79%
P/EPS 18.03 26.70 49.28 11.71 19.40 26.16 50.57 -49.68%
EY 5.55 3.75 2.03 8.54 5.16 3.82 1.98 98.67%
DY 3.21 1.50 1.47 3.98 1.63 1.14 0.01 4571.74%
P/NAPS 1.55 1.69 1.77 1.78 2.24 2.08 2.09 -18.05%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 18/08/15 28/05/15 25/02/15 20/11/14 25/08/14 29/05/14 -
Price 1.92 1.73 2.03 2.07 2.18 4.76 4.54 -
P/RPS 2.83 3.94 9.17 1.83 1.46 5.14 9.95 -56.71%
P/EPS 18.51 23.10 49.03 12.06 8.63 28.43 51.71 -49.55%
EY 5.40 4.33 2.04 8.29 11.59 3.52 1.93 98.43%
DY 3.13 1.73 1.48 3.86 3.67 1.05 0.01 4493.86%
P/NAPS 1.59 1.47 1.77 1.83 1.00 2.26 2.14 -17.95%

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