[CBIP] YoY Annualized 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- -68.84%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 452,808 470,580 484,156 593,336 453,276 248,444 290,724 7.65%
PBT 53,692 95,228 103,364 91,972 85,580 44,656 59,044 -1.56%
Tax -16,348 -4,644 29,512 -8,352 -6,284 42,428 -8,260 12.03%
NP 37,344 90,584 132,876 83,620 79,296 87,084 50,784 -4.99%
-
NP to SH 37,264 87,996 93,148 74,672 99,028 87,536 48,608 -4.32%
-
Tax Rate 30.45% 4.88% -28.55% 9.08% 7.34% -95.01% 13.99% -
Total Cost 415,464 379,996 351,280 509,716 373,980 161,360 239,940 9.57%
-
Net Worth 648,979 611,083 562,282 497,281 392,456 261,927 258,095 16.59%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 62,804 63,765 530 - 107,522 - - -
Div Payout % 168.54% 72.46% 0.57% - 108.58% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 648,979 611,083 562,282 497,281 392,456 261,927 258,095 16.59%
NOSH 523,370 531,376 265,227 265,925 268,805 130,963 134,424 25.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.25% 19.25% 27.44% 14.09% 17.49% 35.05% 17.47% -
ROE 5.74% 14.40% 16.57% 15.02% 25.23% 33.42% 18.83% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 86.52 88.56 182.54 223.12 168.63 189.70 216.27 -14.14%
EPS 7.12 16.56 35.12 28.08 36.84 33.40 36.16 -23.70%
DPS 12.00 12.00 0.20 0.00 40.00 0.00 0.00 -
NAPS 1.24 1.15 2.12 1.87 1.46 2.00 1.92 -7.02%
Adjusted Per Share Value based on latest NOSH - 265,925
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 96.17 99.95 102.83 126.02 96.27 52.77 61.75 7.65%
EPS 7.91 18.69 19.78 15.86 21.03 18.59 10.32 -4.33%
DPS 13.34 13.54 0.11 0.00 22.84 0.00 0.00 -
NAPS 1.3784 1.2979 1.1943 1.0562 0.8336 0.5563 0.5482 16.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.27 2.04 4.44 2.58 2.51 1.96 1.39 -
P/RPS 2.62 2.30 2.43 1.16 1.49 1.03 0.64 26.45%
P/EPS 31.88 12.32 12.64 9.19 6.81 2.93 3.84 42.25%
EY 3.14 8.12 7.91 10.88 14.68 34.10 26.01 -29.67%
DY 5.29 5.88 0.05 0.00 15.94 0.00 0.00 -
P/NAPS 1.83 1.77 2.09 1.38 1.72 0.98 0.72 16.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 -
Price 2.07 2.03 4.54 2.92 2.46 2.15 1.19 -
P/RPS 2.39 2.29 2.49 1.31 1.46 1.13 0.55 27.71%
P/EPS 29.07 12.26 12.93 10.40 6.68 3.22 3.29 43.73%
EY 3.44 8.16 7.74 9.62 14.98 31.09 30.39 -30.42%
DY 5.80 5.91 0.04 0.00 16.26 0.00 0.00 -
P/NAPS 1.67 1.77 2.14 1.56 1.68 1.08 0.62 17.93%

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