[CBIP] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 14.51%
YoY- 72.31%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 108,701 151,575 113,319 92,015 95,320 73,165 62,111 45.07%
PBT 30,274 27,503 21,395 27,011 21,110 17,376 11,164 94.10%
Tax -2,251 137,619 -1,571 5,445 6,665 6,397 10,607 -
NP 28,023 165,122 19,824 32,456 27,775 23,773 21,771 18.27%
-
NP to SH 27,083 163,249 24,757 31,340 27,369 24,010 21,884 15.22%
-
Tax Rate 7.44% -500.38% 7.34% -20.16% -31.57% -36.82% -95.01% -
Total Cost 80,678 -13,547 93,495 59,559 67,545 49,392 40,340 58.53%
-
Net Worth 475,093 472,252 392,456 268,866 271,383 274,243 261,927 48.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 26,841 80,497 26,880 - - - - -
Div Payout % 99.11% 49.31% 108.58% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 475,093 472,252 392,456 268,866 271,383 274,243 261,927 48.56%
NOSH 268,414 268,325 268,805 134,433 135,691 137,121 130,963 61.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 25.78% 108.94% 17.49% 35.27% 29.14% 32.49% 35.05% -
ROE 5.70% 34.57% 6.31% 11.66% 10.09% 8.76% 8.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.50 56.49 42.16 68.45 70.25 53.36 47.43 -9.96%
EPS 10.09 60.84 9.21 11.66 10.09 8.75 8.35 13.41%
DPS 10.00 30.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.76 1.46 2.00 2.00 2.00 2.00 -7.80%
Adjusted Per Share Value based on latest NOSH - 134,433
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.09 32.19 24.07 19.54 20.25 15.54 13.19 45.10%
EPS 5.75 34.67 5.26 6.66 5.81 5.10 4.65 15.16%
DPS 5.70 17.10 5.71 0.00 0.00 0.00 0.00 -
NAPS 1.0091 1.003 0.8336 0.5711 0.5764 0.5825 0.5563 48.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.65 2.54 2.51 2.21 1.74 2.00 1.96 -
P/RPS 6.54 4.50 5.95 3.23 2.48 3.75 4.13 35.74%
P/EPS 26.26 4.17 27.25 9.48 8.63 11.42 11.73 70.88%
EY 3.81 23.95 3.67 10.55 11.59 8.76 8.53 -41.48%
DY 3.77 11.81 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 1.72 1.11 0.87 1.00 0.98 32.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 25/08/11 30/05/11 -
Price 2.71 2.70 2.46 2.56 1.98 1.92 2.15 -
P/RPS 6.69 4.78 5.84 3.74 2.82 3.60 4.53 29.59%
P/EPS 26.86 4.44 26.71 10.98 9.82 10.97 12.87 63.09%
EY 3.72 22.53 3.74 9.11 10.19 9.12 7.77 -38.71%
DY 3.69 11.11 4.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.53 1.68 1.28 0.99 0.96 1.08 26.05%

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