[CBIP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.73%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 522,230 476,370 526,480 573,148 498,126 307,461 308,718 9.14%
PBT 110,977 98,089 100,845 97,052 105,562 66,200 75,946 6.51%
Tax -25,264 -22,942 -7,517 -10,240 186,433 31,558 -10,490 15.76%
NP 85,713 75,146 93,328 86,812 291,996 97,758 65,456 4.59%
-
NP to SH 74,390 72,877 89,345 79,353 286,785 97,684 64,186 2.48%
-
Tax Rate 22.77% 23.39% 7.45% 10.55% -176.61% -47.67% 13.81% -
Total Cost 436,517 401,224 433,152 486,336 206,130 209,702 243,262 10.22%
-
Net Worth 686,674 637,764 580,956 522,713 474,934 271,344 273,013 16.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 41,934 42,166 28,296 35,378 178,883 - 17,585 15.57%
Div Payout % 56.37% 57.86% 31.67% 44.58% 62.38% - 27.40% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 686,674 637,764 580,956 522,713 474,934 271,344 273,013 16.60%
NOSH 538,248 527,078 265,277 265,336 268,324 135,672 131,890 26.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.41% 15.77% 17.73% 15.15% 58.62% 31.80% 21.20% -
ROE 10.83% 11.43% 15.38% 15.18% 60.38% 36.00% 23.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.63 90.38 198.46 216.01 185.64 226.62 234.07 -13.25%
EPS 14.19 13.83 33.68 29.91 106.88 36.00 48.67 -18.55%
DPS 8.00 8.00 10.67 13.33 66.67 0.00 13.33 -8.15%
NAPS 1.31 1.21 2.19 1.97 1.77 2.00 2.07 -7.33%
Adjusted Per Share Value based on latest NOSH - 265,235
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.92 101.18 111.82 121.73 105.80 65.30 65.57 9.14%
EPS 15.80 15.48 18.98 16.85 60.91 20.75 13.63 2.49%
DPS 8.91 8.96 6.01 7.51 37.99 0.00 3.74 15.55%
NAPS 1.4585 1.3546 1.2339 1.1102 1.0087 0.5763 0.5799 16.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.15 1.87 4.90 2.75 2.65 1.74 1.71 -
P/RPS 2.16 2.07 2.47 1.27 1.43 0.77 0.73 19.79%
P/EPS 15.15 13.52 14.55 9.20 2.48 2.42 3.51 27.57%
EY 6.60 7.39 6.87 10.88 40.33 41.38 28.46 -21.60%
DY 3.72 4.28 2.18 4.85 25.16 0.00 7.80 -11.59%
P/NAPS 1.64 1.55 2.24 1.40 1.50 0.87 0.83 12.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 -
Price 1.96 1.92 2.18 3.11 2.71 1.98 1.69 -
P/RPS 1.97 2.12 1.10 1.44 1.46 0.87 0.72 18.24%
P/EPS 13.81 13.89 6.47 10.40 2.54 2.75 3.47 25.85%
EY 7.24 7.20 15.45 9.62 39.44 36.36 28.80 -20.53%
DY 4.08 4.17 4.89 4.29 24.60 0.00 7.89 -10.40%
P/NAPS 1.50 1.59 1.00 1.58 1.53 0.99 0.82 10.57%

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