[CBIP] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.78%
YoY- 64.26%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 590,441 521,728 322,611 351,410 331,468 409,903 289,819 12.58%
PBT 127,139 102,248 76,661 80,931 49,083 70,562 48,867 17.25%
Tax -35,370 143,697 29,114 -13,141 -6,779 -7,629 -2,157 59.32%
NP 91,769 245,945 105,775 67,790 42,304 62,933 46,710 11.90%
-
NP to SH 98,416 239,619 104,603 66,328 40,381 62,933 46,546 13.27%
-
Tax Rate 27.82% -140.54% -37.98% 16.24% 13.81% 10.81% 4.41% -
Total Cost 498,672 275,783 216,836 283,620 289,164 346,970 243,109 12.70%
-
Net Worth 530,648 485,215 380,483 287,599 260,230 216,187 184,334 19.25%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 26,532 147,441 - 13,132 7,071 6,798 13,756 11.55%
Div Payout % 26.96% 61.53% - 19.80% 17.51% 10.80% 29.55% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 530,648 485,215 380,483 287,599 260,230 216,187 184,334 19.25%
NOSH 265,324 268,075 134,446 131,324 141,429 135,967 137,563 11.55%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.54% 47.14% 32.79% 19.29% 12.76% 15.35% 16.12% -
ROE 18.55% 49.38% 27.49% 23.06% 15.52% 29.11% 25.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 222.54 194.62 239.95 267.59 234.37 301.47 210.68 0.91%
EPS 37.10 89.38 38.90 50.51 29.79 44.26 33.84 1.54%
DPS 10.00 55.00 0.00 10.00 5.00 5.00 10.00 0.00%
NAPS 2.00 1.81 2.83 2.19 1.84 1.59 1.34 6.89%
Adjusted Per Share Value based on latest NOSH - 131,289
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 109.70 96.93 59.94 65.29 61.58 76.15 53.84 12.58%
EPS 18.28 44.52 19.43 12.32 7.50 11.69 8.65 13.26%
DPS 4.93 27.39 0.00 2.44 1.31 1.26 2.56 11.52%
NAPS 0.9859 0.9015 0.7069 0.5343 0.4835 0.4017 0.3425 19.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.21 2.73 2.21 1.84 1.39 0.81 2.93 -
P/RPS 1.44 1.40 0.92 0.69 0.59 0.27 1.39 0.59%
P/EPS 8.65 3.05 2.84 3.64 4.87 1.75 8.66 -0.01%
EY 11.56 32.74 35.20 27.45 20.54 57.14 11.55 0.01%
DY 3.12 20.15 0.00 5.43 3.60 6.17 3.41 -1.46%
P/NAPS 1.61 1.51 0.78 0.84 0.76 0.51 2.19 -4.99%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 -
Price 3.87 2.54 2.56 1.97 1.29 0.90 2.50 -
P/RPS 1.74 1.31 1.07 0.74 0.55 0.30 1.19 6.53%
P/EPS 10.43 2.84 3.29 3.90 4.52 1.94 7.39 5.90%
EY 9.58 35.19 30.39 25.64 22.13 51.43 13.53 -5.58%
DY 2.58 21.65 0.00 5.08 3.88 5.56 4.00 -7.04%
P/NAPS 1.94 1.40 0.90 0.90 0.70 0.57 1.87 0.61%

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