[CBIP] YoY Annualized 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- -5.33%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 470,580 484,156 593,336 453,276 248,444 290,724 308,088 7.31%
PBT 95,228 103,364 91,972 85,580 44,656 59,044 34,128 18.64%
Tax -4,644 29,512 -8,352 -6,284 42,428 -8,260 468 -
NP 90,584 132,876 83,620 79,296 87,084 50,784 34,596 17.39%
-
NP to SH 87,996 93,148 74,672 99,028 87,536 48,608 32,520 18.03%
-
Tax Rate 4.88% -28.55% 9.08% 7.34% -95.01% 13.99% -1.37% -
Total Cost 379,996 351,280 509,716 373,980 161,360 239,940 273,492 5.63%
-
Net Worth 611,083 562,282 497,281 392,456 261,927 258,095 225,682 18.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 63,765 530 - 107,522 - - - -
Div Payout % 72.46% 0.57% - 108.58% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 611,083 562,282 497,281 392,456 261,927 258,095 225,682 18.05%
NOSH 531,376 265,227 265,925 268,805 130,963 134,424 135,953 25.49%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.25% 27.44% 14.09% 17.49% 35.05% 17.47% 11.23% -
ROE 14.40% 16.57% 15.02% 25.23% 33.42% 18.83% 14.41% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.56 182.54 223.12 168.63 189.70 216.27 226.61 -14.48%
EPS 16.56 35.12 28.08 36.84 33.40 36.16 23.92 -5.94%
DPS 12.00 0.20 0.00 40.00 0.00 0.00 0.00 -
NAPS 1.15 2.12 1.87 1.46 2.00 1.92 1.66 -5.93%
Adjusted Per Share Value based on latest NOSH - 268,805
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 99.95 102.83 126.02 96.27 52.77 61.75 65.44 7.31%
EPS 18.69 19.78 15.86 21.03 18.59 10.32 6.91 18.02%
DPS 13.54 0.11 0.00 22.84 0.00 0.00 0.00 -
NAPS 1.2979 1.1943 1.0562 0.8336 0.5563 0.5482 0.4793 18.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.04 4.44 2.58 2.51 1.96 1.39 0.99 -
P/RPS 2.30 2.43 1.16 1.49 1.03 0.64 0.44 31.72%
P/EPS 12.32 12.64 9.19 6.81 2.93 3.84 4.14 19.92%
EY 8.12 7.91 10.88 14.68 34.10 26.01 24.16 -16.61%
DY 5.88 0.05 0.00 15.94 0.00 0.00 0.00 -
P/NAPS 1.77 2.09 1.38 1.72 0.98 0.72 0.60 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 22/05/09 -
Price 2.03 4.54 2.92 2.46 2.15 1.19 1.27 -
P/RPS 2.29 2.49 1.31 1.46 1.13 0.55 0.56 26.44%
P/EPS 12.26 12.93 10.40 6.68 3.22 3.29 5.31 14.95%
EY 8.16 7.74 9.62 14.98 31.09 30.39 18.83 -13.00%
DY 5.91 0.04 0.00 16.26 0.00 0.00 0.00 -
P/NAPS 1.77 2.14 1.56 1.68 1.08 0.62 0.77 14.87%

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