[CBIP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 659.41%
YoY- 309.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 233,265 245,461 293,768 264,894 135,276 149,402 170,699 5.33%
PBT 48,744 48,586 43,845 48,898 28,540 29,773 17,225 18.92%
Tax -8,511 -3,192 -3,269 142,076 17,004 -4,191 849 -
NP 40,233 45,394 40,576 190,974 45,544 25,582 18,074 14.26%
-
NP to SH 39,769 44,404 37,527 188,006 45,894 25,031 17,168 15.02%
-
Tax Rate 17.46% 6.57% 7.46% -290.56% -59.58% 14.08% -4.93% -
Total Cost 193,032 200,067 253,192 73,920 89,732 123,820 152,625 3.99%
-
Net Worth 626,534 559,691 501,598 472,295 274,239 261,936 225,752 18.53%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 15,928 13,262 13,269 107,339 - 6,682 6,759 15.35%
Div Payout % 40.05% 29.87% 35.36% 57.09% - 26.70% 39.37% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 626,534 559,691 501,598 472,295 274,239 261,936 225,752 18.53%
NOSH 530,961 265,256 265,396 268,349 137,119 133,641 135,181 25.59%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.25% 18.49% 13.81% 72.09% 33.67% 17.12% 10.59% -
ROE 6.35% 7.93% 7.48% 39.81% 16.74% 9.56% 7.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.93 92.54 110.69 98.71 98.66 111.79 126.27 -16.12%
EPS 7.49 16.74 14.14 70.06 16.73 18.73 12.70 -8.42%
DPS 3.00 5.00 5.00 40.00 0.00 5.00 5.00 -8.15%
NAPS 1.18 2.11 1.89 1.76 2.00 1.96 1.67 -5.62%
Adjusted Per Share Value based on latest NOSH - 268,325
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.54 52.13 62.40 56.26 28.73 31.73 36.26 5.33%
EPS 8.45 9.43 7.97 39.93 9.75 5.32 3.65 15.00%
DPS 3.38 2.82 2.82 22.80 0.00 1.42 1.44 15.27%
NAPS 1.3307 1.1888 1.0654 1.0031 0.5825 0.5563 0.4795 18.53%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.00 4.38 2.62 2.54 2.00 1.26 1.52 -
P/RPS 4.55 4.73 2.37 2.57 2.03 1.13 1.20 24.86%
P/EPS 26.70 26.16 18.53 3.63 5.98 6.73 11.97 14.29%
EY 3.75 3.82 5.40 27.58 16.74 14.87 8.36 -12.50%
DY 1.50 1.14 1.91 15.75 0.00 3.97 3.29 -12.26%
P/NAPS 1.69 2.08 1.39 1.44 1.00 0.64 0.91 10.86%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 25/08/14 19/08/13 16/08/12 25/08/11 23/08/10 21/08/09 -
Price 1.73 4.76 2.87 2.70 1.92 1.59 1.54 -
P/RPS 3.94 5.14 2.59 2.74 1.95 1.42 1.22 21.56%
P/EPS 23.10 28.43 20.30 3.85 5.74 8.49 12.13 11.32%
EY 4.33 3.52 4.93 25.95 17.43 11.78 8.25 -10.18%
DY 1.73 1.05 1.74 14.81 0.00 3.14 3.25 -9.97%
P/NAPS 1.47 2.26 1.52 1.53 0.96 0.81 0.92 8.12%

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