[CBIP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

19-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 0.51%

YoY- -80.04%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	501,964	466,530	490,922	587,536	529,788	270,552	298,804	9.02%
YoY %	7.60%	-4.97%	-16.44%	10.90%	95.82%	-9.46%	-	-
Horiz. %	167.99%	156.13%	164.30%	196.63%	177.30%	90.54%	100.00%	-
PBT	84,512	97,488	97,172	87,690	97,796	57,080	59,546	6.00%
YoY %	-13.31%	0.33%	10.81%	-10.33%	71.33%	-4.14%	-	-
Horiz. %	141.93%	163.72%	163.19%	147.26%	164.24%	95.86%	100.00%	-
Tax	-27,466	-17,022	-6,384	-6,538	284,152	34,008	-8,382	21.85%
YoY %	-61.36%	-166.64%	2.36%	-102.30%	735.54%	505.73%	-	-
Horiz. %	327.68%	203.08%	76.16%	78.00%	-3,390.03%	-405.73%	100.00%	-
NP	57,046	80,466	90,788	81,152	381,948	91,088	51,164	1.82%
YoY %	-29.11%	-11.37%	11.87%	-78.75%	319.32%	78.03%	-	-
Horiz. %	111.50%	157.27%	177.45%	158.61%	746.52%	178.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,590	79,538	88,808	75,054	376,012	91,788	50,062	1.45%
YoY %	-31.37%	-10.44%	18.33%	-80.04%	309.65%	83.35%	-	-
Horiz. %	109.04%	158.88%	177.40%	149.92%	751.09%	183.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.50%	17.46%	6.57%	7.46%	-290.56%	-59.58%	14.08%	-
YoY %	86.14%	165.75%	-11.93%	102.57%	-387.68%	-523.15%	-	-
Horiz. %	230.82%	124.01%	46.66%	52.98%	-2,063.64%	-423.15%	100.00%	-
Total Cost	444,918	386,064	400,134	506,384	147,840	179,464	247,640	10.24%
YoY %	15.24%	-3.52%	-20.98%	242.52%	-17.62%	-27.53%	-	-
Horiz. %	179.66%	155.90%	161.58%	204.48%	59.70%	72.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	654,870	626,534	559,691	501,598	472,295	274,239	261,936	16.48%
YoY %	4.52%	11.94%	11.58%	6.20%	72.22%	4.70%	-	-
Horiz. %	250.01%	239.19%	213.67%	191.50%	180.31%	104.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	31,433	31,857	26,525	26,539	214,679	-	13,364	15.30%
YoY %	-1.33%	20.10%	-0.05%	-87.64%	0.00%	-	-	-
Horiz. %	235.21%	238.38%	198.48%	198.59%	1,606.40%	-	100.00%	-
Div Payout %	57.58%	40.05%	29.87%	35.36%	57.09%	-	26.70%	-
YoY %	43.77%	34.08%	-15.53%	-38.06%	0.00%	-	-	-
Horiz. %	215.66%	150.00%	111.87%	132.43%	213.82%	-	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	654,870	626,534	559,691	501,598	472,295	274,239	261,936	16.48%
YoY %	4.52%	11.94%	11.58%	6.20%	72.22%	4.70%	-	-
Horiz. %	250.01%	239.19%	213.67%	191.50%	180.31%	104.70%	100.00%	-
NOSH	538,248	530,961	265,256	265,396	268,349	137,119	133,641	26.10%
YoY %	1.37%	100.17%	-0.05%	-1.10%	95.71%	2.60%	-	-
Horiz. %	402.76%	397.30%	198.48%	198.59%	200.80%	102.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.36%	17.25%	18.49%	13.81%	72.09%	33.67%	17.12%	-
YoY %	-34.14%	-6.71%	33.89%	-80.84%	114.11%	96.67%	-	-
Horiz. %	66.36%	100.76%	108.00%	80.67%	421.09%	196.67%	100.00%	-
ROE	8.34%	12.69%	15.87%	14.96%	79.61%	33.47%	19.11%	-
YoY %	-34.28%	-20.04%	6.08%	-81.21%	137.85%	75.14%	-	-
Horiz. %	43.64%	66.41%	83.05%	78.28%	416.59%	175.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	95.81	87.87	185.07	221.38	197.42	197.31	223.59	-13.16%
YoY %	9.04%	-52.52%	-16.40%	12.14%	0.06%	-11.75%	-	-
Horiz. %	42.85%	39.30%	82.77%	99.01%	88.30%	88.25%	100.00%	-
EPS	10.42	14.98	33.48	28.28	140.12	33.46	37.46	-19.18%
YoY %	-30.44%	-55.26%	18.39%	-79.82%	318.77%	-10.68%	-	-
Horiz. %	27.82%	39.99%	89.38%	75.49%	374.05%	89.32%	100.00%	-
DPS	6.00	6.00	10.00	10.00	80.00	0.00	10.00	-8.15%
YoY %	0.00%	-40.00%	0.00%	-87.50%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	100.00%	100.00%	800.00%	0.00%	100.00%	-
NAPS	1.25	1.18	2.11	1.89	1.76	2.00	1.96	-7.21%
YoY %	5.93%	-44.08%	11.64%	7.39%	-12.00%	2.04%	-	-
Horiz. %	63.78%	60.20%	107.65%	96.43%	89.80%	102.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 265,246
RPS	106.61	99.09	104.27	124.79	112.52	57.46	63.46	9.02%
YoY %	7.59%	-4.97%	-16.44%	10.90%	95.82%	-9.45%	-	-
Horiz. %	168.00%	156.15%	164.31%	196.64%	177.31%	90.55%	100.00%	-
EPS	11.59	16.89	18.86	15.94	79.86	19.50	10.63	1.45%
YoY %	-31.38%	-10.45%	18.32%	-80.04%	309.54%	83.44%	-	-
Horiz. %	109.03%	158.89%	177.42%	149.95%	751.27%	183.44%	100.00%	-
DPS	6.68	6.77	5.63	5.64	45.60	0.00	2.84	15.30%
YoY %	-1.33%	20.25%	-0.18%	-87.63%	0.00%	0.00%	-	-
Horiz. %	235.21%	238.38%	198.24%	198.59%	1,605.63%	0.00%	100.00%	-
NAPS	1.3909	1.3307	1.1888	1.0654	1.0031	0.5825	0.5563	16.48%
YoY %	4.52%	11.94%	11.58%	6.21%	72.21%	4.71%	-	-
Horiz. %	250.03%	239.21%	213.70%	191.52%	180.32%	104.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.04	2.00	4.38	2.62	2.54	2.00	1.26	-
P/RPS	2.13	2.28	2.37	1.18	1.29	1.01	0.56	24.91%
YoY %	-6.58%	-3.80%	100.85%	-8.53%	27.72%	80.36%	-	-
Horiz. %	380.36%	407.14%	423.21%	210.71%	230.36%	180.36%	100.00%	-
P/EPS	19.58	13.35	13.08	9.26	1.81	2.99	3.36	34.11%
YoY %	46.67%	2.06%	41.25%	411.60%	-39.46%	-11.01%	-	-
Horiz. %	582.74%	397.32%	389.29%	275.60%	53.87%	88.99%	100.00%	-
EY	5.11	7.49	7.64	10.79	55.17	33.47	29.73	-25.41%
YoY %	-31.78%	-1.96%	-29.19%	-80.44%	64.83%	12.58%	-	-
Horiz. %	17.19%	25.19%	25.70%	36.29%	185.57%	112.58%	100.00%	-
DY	2.94	3.00	2.28	3.82	31.50	0.00	7.94	-15.24%
YoY %	-2.00%	31.58%	-40.31%	-87.87%	0.00%	0.00%	-	-
Horiz. %	37.03%	37.78%	28.72%	48.11%	396.73%	0.00%	100.00%	-
P/NAPS	1.63	1.69	2.08	1.39	1.44	1.00	0.64	16.84%
YoY %	-3.55%	-18.75%	49.64%	-3.47%	44.00%	56.25%	-	-
Horiz. %	254.69%	264.06%	325.00%	217.19%	225.00%	156.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/08/16	18/08/15	25/08/14	19/08/13	16/08/12	25/08/11	23/08/10	-
Price	2.00	1.73	4.76	2.87	2.70	1.92	1.59	-
P/RPS	2.09	1.97	2.57	1.30	1.37	0.97	0.71	19.69%
YoY %	6.09%	-23.35%	97.69%	-5.11%	41.24%	36.62%	-	-
Horiz. %	294.37%	277.46%	361.97%	183.10%	192.96%	136.62%	100.00%	-
P/EPS	19.19	11.55	14.22	10.15	1.93	2.87	4.24	28.58%
YoY %	66.15%	-18.78%	40.10%	425.91%	-32.75%	-32.31%	-	-
Horiz. %	452.59%	272.41%	335.38%	239.39%	45.52%	67.69%	100.00%	-
EY	5.21	8.66	7.03	9.85	51.90	34.86	23.56	-22.21%
YoY %	-39.84%	23.19%	-28.63%	-81.02%	48.88%	47.96%	-	-
Horiz. %	22.11%	36.76%	29.84%	41.81%	220.29%	147.96%	100.00%	-
DY	3.00	3.47	2.10	3.48	29.63	0.00	6.29	-11.59%
YoY %	-13.54%	65.24%	-39.66%	-88.26%	0.00%	0.00%	-	-
Horiz. %	47.69%	55.17%	33.39%	55.33%	471.07%	0.00%	100.00%	-
P/NAPS	1.60	1.47	2.26	1.52	1.53	0.96	0.81	12.00%
YoY %	8.84%	-34.96%	48.68%	-0.65%	59.38%	18.52%	-	-
Horiz. %	197.53%	181.48%	279.01%	187.65%	188.89%	118.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos