[CBIP] QoQ 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- -21.01%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 148,133 108,701 151,575 113,319 92,015 95,320 73,165 59.69%
PBT 23,076 30,274 27,503 21,395 27,011 21,110 17,376 20.71%
Tax 3,872 -2,251 137,619 -1,571 5,445 6,665 6,397 -28.33%
NP 26,948 28,023 165,122 19,824 32,456 27,775 23,773 8.67%
-
NP to SH 24,530 27,083 163,249 24,757 31,340 27,369 24,010 1.43%
-
Tax Rate -16.78% 7.44% -500.38% 7.34% -20.16% -31.57% -36.82% -
Total Cost 121,185 80,678 -13,547 93,495 59,559 67,545 49,392 81.41%
-
Net Worth 498,371 475,093 472,252 392,456 268,866 271,383 274,243 48.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,397 26,841 80,497 26,880 - - - -
Div Payout % 54.62% 99.11% 49.31% 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 498,371 475,093 472,252 392,456 268,866 271,383 274,243 48.64%
NOSH 267,941 268,414 268,325 268,805 134,433 135,691 137,121 55.98%
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 18.19% 25.78% 108.94% 17.49% 35.27% 29.14% 32.49% -
ROE 4.92% 5.70% 34.57% 6.31% 11.66% 10.09% 8.76% -
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 55.29 40.50 56.49 42.16 68.45 70.25 53.36 2.38%
EPS 9.15 10.09 60.84 9.21 11.66 10.09 8.75 3.01%
DPS 5.00 10.00 30.00 10.00 0.00 0.00 0.00 -
NAPS 1.86 1.77 1.76 1.46 2.00 2.00 2.00 -4.70%
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 31.46 23.09 32.19 24.07 19.54 20.25 15.54 59.68%
EPS 5.21 5.75 34.67 5.26 6.66 5.81 5.10 1.42%
DPS 2.85 5.70 17.10 5.71 0.00 0.00 0.00 -
NAPS 1.0585 1.0091 1.003 0.8336 0.5711 0.5764 0.5825 48.64%
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 4.94 6.54 4.50 5.95 3.23 2.48 3.75 20.06%
P/EPS 29.82 26.26 4.17 27.25 9.48 8.63 11.42 89.07%
EY 3.35 3.81 23.95 3.67 10.55 11.59 8.76 -47.16%
DY 1.83 3.77 11.81 3.98 0.00 0.00 0.00 -
P/NAPS 1.47 1.50 1.44 1.72 1.11 0.87 1.00 29.13%
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 4.59 6.69 4.78 5.84 3.74 2.82 3.60 17.49%
P/EPS 27.74 26.86 4.44 26.71 10.98 9.82 10.97 85.08%
EY 3.60 3.72 22.53 3.74 9.11 10.19 9.12 -46.03%
DY 1.97 3.69 11.11 4.07 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.53 1.68 1.28 0.99 0.96 26.61%

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