[CBIP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -23.9%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 160,580 136,093 145,434 148,334 148,133 108,701 151,575 3.91%
PBT 54,350 28,944 20,852 22,993 23,076 30,274 27,503 57.28%
Tax -27,690 -4,319 -1,181 -2,088 3,872 -2,251 137,619 -
NP 26,660 24,625 19,671 20,905 26,948 28,023 165,122 -70.25%
-
NP to SH 38,901 21,988 18,859 18,668 24,530 27,083 163,249 -61.46%
-
Tax Rate 50.95% 14.92% 5.66% 9.08% -16.78% 7.44% -500.38% -
Total Cost 133,920 111,468 125,763 127,429 121,185 80,678 -13,547 -
-
Net Worth 530,610 522,513 501,315 497,281 498,371 475,093 472,252 8.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 13,261 - - 13,397 26,841 80,497 -
Div Payout % - 60.31% - - 54.62% 99.11% 49.31% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 530,610 522,513 501,315 497,281 498,371 475,093 472,252 8.05%
NOSH 265,305 265,235 265,246 265,925 267,941 268,414 268,325 -0.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.60% 18.09% 13.53% 14.09% 18.19% 25.78% 108.94% -
ROE 7.33% 4.21% 3.76% 3.75% 4.92% 5.70% 34.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.53 51.31 54.83 55.78 55.29 40.50 56.49 4.69%
EPS 14.66 8.29 7.11 7.02 9.15 10.09 60.84 -61.17%
DPS 0.00 5.00 0.00 0.00 5.00 10.00 30.00 -
NAPS 2.00 1.97 1.89 1.87 1.86 1.77 1.76 8.87%
Adjusted Per Share Value based on latest NOSH - 265,925
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.11 28.91 30.89 31.51 31.46 23.09 32.19 3.92%
EPS 8.26 4.67 4.01 3.97 5.21 5.75 34.67 -61.46%
DPS 0.00 2.82 0.00 0.00 2.85 5.70 17.10 -
NAPS 1.127 1.1098 1.0648 1.0562 1.0585 1.0091 1.003 8.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.21 2.75 2.62 2.58 2.73 2.65 2.54 -
P/RPS 5.30 5.36 4.78 4.63 4.94 6.54 4.50 11.49%
P/EPS 21.89 33.17 36.85 36.75 29.82 26.26 4.17 201.13%
EY 4.57 3.01 2.71 2.72 3.35 3.81 23.95 -66.75%
DY 0.00 1.82 0.00 0.00 1.83 3.77 11.81 -
P/NAPS 1.61 1.40 1.39 1.38 1.47 1.50 1.44 7.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 19/08/13 31/05/13 28/02/13 01/11/12 16/08/12 -
Price 3.87 3.11 2.87 2.92 2.54 2.71 2.70 -
P/RPS 6.39 6.06 5.23 5.23 4.59 6.69 4.78 21.28%
P/EPS 26.39 37.52 40.37 41.60 27.74 26.86 4.44 227.06%
EY 3.79 2.67 2.48 2.40 3.60 3.72 22.53 -69.42%
DY 0.00 1.61 0.00 0.00 1.97 3.69 11.11 -
P/NAPS 1.94 1.58 1.52 1.56 1.37 1.53 1.53 17.09%

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