[CBIP] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.91%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 444,192 391,673 357,278 394,860 429,861 373,595 230,596 11.53%
PBT 76,250 83,233 73,567 75,634 72,789 79,172 49,650 7.40%
Tax -26,027 -18,948 -17,207 -5,638 -7,680 139,825 23,669 -
NP 50,223 64,285 56,360 69,996 65,109 218,997 73,319 -6.10%
-
NP to SH 49,713 55,793 54,658 67,009 59,515 215,089 73,263 -6.25%
-
Tax Rate 34.13% 22.77% 23.39% 7.45% 10.55% -176.61% -47.67% -
Total Cost 393,969 327,388 300,918 324,864 364,752 154,598 157,277 16.52%
-
Net Worth 748,197 686,674 637,764 580,956 522,713 474,934 271,344 18.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 31,392 31,450 31,624 21,222 26,533 134,162 - -
Div Payout % 63.15% 56.37% 57.86% 31.67% 44.58% 62.38% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 748,197 686,674 637,764 580,956 522,713 474,934 271,344 18.39%
NOSH 538,248 538,248 527,078 265,277 265,336 268,324 135,672 25.79%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.31% 16.41% 15.77% 17.73% 15.15% 58.62% 31.80% -
ROE 6.64% 8.13% 8.57% 11.53% 11.39% 45.29% 27.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.90 74.72 67.78 148.85 162.01 139.23 169.97 -10.91%
EPS 9.50 10.64 10.37 25.26 22.43 80.16 27.00 -15.96%
DPS 6.00 6.00 6.00 8.00 10.00 50.00 0.00 -
NAPS 1.43 1.31 1.21 2.19 1.97 1.77 2.00 -5.43%
Adjusted Per Share Value based on latest NOSH - 265,316
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 82.53 72.77 66.38 73.36 79.86 69.41 42.84 11.53%
EPS 9.24 10.37 10.15 12.45 11.06 39.96 13.61 -6.24%
DPS 5.83 5.84 5.88 3.94 4.93 24.93 0.00 -
NAPS 1.3901 1.2758 1.1849 1.0793 0.9711 0.8824 0.5041 18.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.91 2.15 1.87 4.90 2.75 2.65 1.74 -
P/RPS 2.25 2.88 2.76 3.29 1.70 1.90 1.02 14.08%
P/EPS 20.10 20.20 18.03 19.40 12.26 3.31 3.22 35.65%
EY 4.97 4.95 5.55 5.16 8.16 30.25 31.03 -26.28%
DY 3.14 2.79 3.21 1.63 3.64 18.87 0.00 -
P/NAPS 1.34 1.64 1.55 2.24 1.40 1.50 0.87 7.45%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 22/11/16 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 -
Price 1.81 1.96 1.92 2.18 3.11 2.71 1.98 -
P/RPS 2.13 2.62 2.83 1.46 1.92 1.95 1.16 10.64%
P/EPS 19.05 18.41 18.51 8.63 13.87 3.38 3.67 31.55%
EY 5.25 5.43 5.40 11.59 7.21 29.58 27.27 -23.99%
DY 3.31 3.06 3.13 3.67 3.22 18.45 0.00 -
P/NAPS 1.27 1.50 1.59 1.00 1.58 1.53 0.99 4.23%

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