[CBIP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 14.41%
YoY- 193.58%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 357,278 394,860 429,861 373,595 230,596 231,539 258,796 5.51%
PBT 73,567 75,634 72,789 79,172 49,650 56,960 30,221 15.97%
Tax -17,207 -5,638 -7,680 139,825 23,669 -7,868 -1,805 45.58%
NP 56,360 69,996 65,109 218,997 73,319 49,092 28,416 12.08%
-
NP to SH 54,658 67,009 59,515 215,089 73,263 48,140 27,264 12.28%
-
Tax Rate 23.39% 7.45% 10.55% -176.61% -47.67% 13.81% 5.97% -
Total Cost 300,918 324,864 364,752 154,598 157,277 182,447 230,380 4.55%
-
Net Worth 637,764 580,956 522,713 474,934 271,344 273,013 236,666 17.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 31,624 21,222 26,533 134,162 - 13,189 6,761 29.30%
Div Payout % 57.86% 31.67% 44.58% 62.38% - 27.40% 24.80% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 637,764 580,956 522,713 474,934 271,344 273,013 236,666 17.95%
NOSH 527,078 265,277 265,336 268,324 135,672 131,890 135,238 25.43%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.77% 17.73% 15.15% 58.62% 31.80% 21.20% 10.98% -
ROE 8.57% 11.53% 11.39% 45.29% 27.00% 17.63% 11.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 67.78 148.85 162.01 139.23 169.97 175.55 191.36 -15.87%
EPS 10.37 25.26 22.43 80.16 27.00 36.50 20.16 -10.48%
DPS 6.00 8.00 10.00 50.00 0.00 10.00 5.00 3.08%
NAPS 1.21 2.19 1.97 1.77 2.00 2.07 1.75 -5.96%
Adjusted Per Share Value based on latest NOSH - 268,414
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 75.88 83.87 91.30 79.35 48.98 49.18 54.97 5.51%
EPS 11.61 14.23 12.64 45.68 15.56 10.22 5.79 12.28%
DPS 6.72 4.51 5.64 28.50 0.00 2.80 1.44 29.25%
NAPS 1.3546 1.2339 1.1102 1.0087 0.5763 0.5799 0.5027 17.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.87 4.90 2.75 2.65 1.74 1.71 1.55 -
P/RPS 2.76 3.29 1.70 1.90 1.02 0.97 0.81 22.65%
P/EPS 18.03 19.40 12.26 3.31 3.22 4.68 7.69 15.25%
EY 5.55 5.16 8.16 30.25 31.03 21.35 13.01 -13.23%
DY 3.21 1.63 3.64 18.87 0.00 5.85 3.23 -0.10%
P/NAPS 1.55 2.24 1.40 1.50 0.87 0.83 0.89 9.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 11/11/09 -
Price 1.92 2.18 3.11 2.71 1.98 1.69 1.45 -
P/RPS 2.83 1.46 1.92 1.95 1.16 0.96 0.76 24.48%
P/EPS 18.51 8.63 13.87 3.38 3.67 4.63 7.19 17.06%
EY 5.40 11.59 7.21 29.58 27.27 21.60 13.90 -14.57%
DY 3.13 3.67 3.22 18.45 0.00 5.92 3.45 -1.60%
P/NAPS 1.59 1.00 1.58 1.53 0.99 0.82 0.83 11.43%

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