[CBIP] QoQ 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- 13.99%
YoY- 18.43%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 151,575 113,319 92,015 95,320 73,165 62,111 119,871 16.95%
PBT 27,503 21,395 27,011 21,110 17,376 11,164 23,971 9.60%
Tax 137,619 -1,571 5,445 6,665 6,397 10,607 -5,273 -
NP 165,122 19,824 32,456 27,775 23,773 21,771 18,698 327.80%
-
NP to SH 163,249 24,757 31,340 27,369 24,010 21,884 18,188 332.47%
-
Tax Rate -500.38% 7.34% -20.16% -31.57% -36.82% -95.01% 22.00% -
Total Cost -13,547 93,495 59,559 67,545 49,392 40,340 101,173 -
-
Net Worth 472,252 392,456 268,866 271,383 274,243 261,927 262,578 47.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 80,497 26,880 - - - - - -
Div Payout % 49.31% 108.58% - - - - - -
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 472,252 392,456 268,866 271,383 274,243 261,927 262,578 47.94%
NOSH 268,325 268,805 134,433 135,691 137,121 130,963 131,289 61.11%
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 108.94% 17.49% 35.27% 29.14% 32.49% 35.05% 15.60% -
ROE 34.57% 6.31% 11.66% 10.09% 8.76% 8.36% 6.93% -
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 56.49 42.16 68.45 70.25 53.36 47.43 91.30 -27.41%
EPS 60.84 9.21 11.66 10.09 8.75 8.35 13.85 168.46%
DPS 30.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.46 2.00 2.00 2.00 2.00 2.00 -8.17%
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 28.16 21.05 17.10 17.71 13.59 11.54 22.27 16.95%
EPS 30.33 4.60 5.82 5.08 4.46 4.07 3.38 332.39%
DPS 14.96 4.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8774 0.7291 0.4995 0.5042 0.5095 0.4866 0.4878 47.95%
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 4.50 5.95 3.23 2.48 3.75 4.13 2.02 70.65%
P/EPS 4.17 27.25 9.48 8.63 11.42 11.73 13.28 -53.83%
EY 23.95 3.67 10.55 11.59 8.76 8.53 7.53 116.42%
DY 11.81 3.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.72 1.11 0.87 1.00 0.98 0.92 34.84%
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 4.78 5.84 3.74 2.82 3.60 4.53 2.16 69.89%
P/EPS 4.44 26.71 10.98 9.82 10.97 12.87 14.22 -54.00%
EY 22.53 3.74 9.11 10.19 9.12 7.77 7.03 117.52%
DY 11.11 4.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.68 1.28 0.99 0.96 1.08 0.99 33.70%

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