[CBIP] YoY Cumulative 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- 101.02%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 250,982 233,265 245,461 293,768 264,894 135,276 149,402 9.02%
PBT 42,256 48,744 48,586 43,845 48,898 28,540 29,773 6.00%
Tax -13,733 -8,511 -3,192 -3,269 142,076 17,004 -4,191 21.85%
NP 28,523 40,233 45,394 40,576 190,974 45,544 25,582 1.82%
-
NP to SH 27,295 39,769 44,404 37,527 188,006 45,894 25,031 1.45%
-
Tax Rate 32.50% 17.46% 6.57% 7.46% -290.56% -59.58% 14.08% -
Total Cost 222,459 193,032 200,067 253,192 73,920 89,732 123,820 10.24%
-
Net Worth 654,870 626,534 559,691 501,598 472,295 274,239 261,936 16.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,716 15,928 13,262 13,269 107,339 - 6,682 15.30%
Div Payout % 57.58% 40.05% 29.87% 35.36% 57.09% - 26.70% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 654,870 626,534 559,691 501,598 472,295 274,239 261,936 16.48%
NOSH 538,248 530,961 265,256 265,396 268,349 137,119 133,641 26.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.36% 17.25% 18.49% 13.81% 72.09% 33.67% 17.12% -
ROE 4.17% 6.35% 7.93% 7.48% 39.81% 16.74% 9.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 47.91 43.93 92.54 110.69 98.71 98.66 111.79 -13.15%
EPS 5.21 7.49 16.74 14.14 70.06 16.73 18.73 -19.18%
DPS 3.00 3.00 5.00 5.00 40.00 0.00 5.00 -8.15%
NAPS 1.25 1.18 2.11 1.89 1.76 2.00 1.96 -7.21%
Adjusted Per Share Value based on latest NOSH - 265,246
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.63 43.34 45.60 54.58 49.21 25.13 27.76 9.02%
EPS 5.07 7.39 8.25 6.97 34.93 8.53 4.65 1.45%
DPS 2.92 2.96 2.46 2.47 19.94 0.00 1.24 15.32%
NAPS 1.2167 1.164 1.0398 0.9319 0.8775 0.5095 0.4866 16.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 4.26 4.55 4.73 2.37 2.57 2.03 1.13 24.72%
P/EPS 39.16 26.70 26.16 18.53 3.63 5.98 6.73 34.07%
EY 2.55 3.75 3.82 5.40 27.58 16.74 14.87 -25.44%
DY 1.47 1.50 1.14 1.91 15.75 0.00 3.97 -15.24%
P/NAPS 1.63 1.69 2.08 1.39 1.44 1.00 0.64 16.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 4.17 3.94 5.14 2.59 2.74 1.95 1.42 19.64%
P/EPS 38.39 23.10 28.43 20.30 3.85 5.74 8.49 28.56%
EY 2.61 4.33 3.52 4.93 25.95 17.43 11.78 -22.19%
DY 1.50 1.73 1.05 1.74 14.81 0.00 3.14 -11.57%
P/NAPS 1.60 1.47 2.26 1.52 1.53 0.96 0.81 12.00%

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
Post a Comment