[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.33%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 521,728 373,595 264,894 113,319 322,611 230,596 135,276 144.92%
PBT 102,248 79,172 48,898 21,395 76,661 49,650 28,540 133.23%
Tax 143,697 139,825 142,076 -1,571 29,114 23,669 17,004 312.21%
NP 245,945 218,997 190,974 19,824 105,775 73,319 45,544 206.23%
-
NP to SH 239,619 215,089 188,006 24,757 104,603 73,263 45,894 199.45%
-
Tax Rate -140.54% -176.61% -290.56% 7.34% -37.98% -47.67% -59.58% -
Total Cost 275,783 154,598 73,920 93,495 216,836 157,277 89,732 110.66%
-
Net Worth 485,215 474,934 472,295 392,456 380,483 271,344 274,239 46.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 147,441 134,162 107,339 26,880 - - - -
Div Payout % 61.53% 62.38% 57.09% 108.58% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 485,215 474,934 472,295 392,456 380,483 271,344 274,239 46.03%
NOSH 268,075 268,324 268,349 268,805 134,446 135,672 137,119 56.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 47.14% 58.62% 72.09% 17.49% 32.79% 31.80% 33.67% -
ROE 49.38% 45.29% 39.81% 6.31% 27.49% 27.00% 16.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.62 139.23 98.71 42.16 239.95 169.97 98.66 56.96%
EPS 89.38 80.16 70.06 9.21 38.90 27.00 16.73 204.05%
DPS 55.00 50.00 40.00 10.00 0.00 0.00 0.00 -
NAPS 1.81 1.77 1.76 1.46 2.83 2.00 2.00 -6.40%
Adjusted Per Share Value based on latest NOSH - 268,805
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.93 69.41 49.21 21.05 59.94 42.84 25.13 144.94%
EPS 44.52 39.96 34.93 4.60 19.43 13.61 8.53 199.38%
DPS 27.39 24.93 19.94 4.99 0.00 0.00 0.00 -
NAPS 0.9015 0.8824 0.8775 0.7291 0.7069 0.5041 0.5095 46.03%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.73 2.65 2.54 2.51 2.21 1.74 2.00 -
P/RPS 1.40 1.90 2.57 5.95 0.92 1.02 2.03 -21.85%
P/EPS 3.05 3.31 3.63 27.25 2.84 3.22 5.98 -36.03%
EY 32.74 30.25 27.58 3.67 35.20 31.03 16.74 56.07%
DY 20.15 18.87 15.75 3.98 0.00 0.00 0.00 -
P/NAPS 1.51 1.50 1.44 1.72 0.78 0.87 1.00 31.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 25/08/11 -
Price 2.54 2.71 2.70 2.46 2.56 1.98 1.92 -
P/RPS 1.31 1.95 2.74 5.84 1.07 1.16 1.95 -23.20%
P/EPS 2.84 3.38 3.85 26.71 3.29 3.67 5.74 -37.31%
EY 35.19 29.58 25.95 3.74 30.39 27.27 17.43 59.40%
DY 21.65 18.45 14.81 4.07 0.00 0.00 0.00 -
P/NAPS 1.40 1.53 1.53 1.68 0.90 0.99 0.96 28.45%

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