[CBIP] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.01%
YoY- 80.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 121,039 148,334 113,319 62,111 72,681 77,022 65,481 10.77%
PBT 25,841 22,993 21,395 11,164 14,761 8,532 9,770 17.58%
Tax 7,378 -2,088 -1,571 10,607 -2,065 117 -810 -
NP 33,219 20,905 19,824 21,771 12,696 8,649 8,960 24.39%
-
NP to SH 23,287 18,668 24,757 21,884 12,152 8,130 8,846 17.49%
-
Tax Rate -28.55% 9.08% 7.34% -95.01% 13.99% -1.37% 8.29% -
Total Cost 87,820 127,429 93,495 40,340 59,985 68,373 56,521 7.61%
-
Net Worth 562,282 497,281 392,456 261,927 258,095 225,682 192,603 19.53%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 132 - 26,880 - - - 6,878 -48.24%
Div Payout % 0.57% - 108.58% - - - 77.76% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 562,282 497,281 392,456 261,927 258,095 225,682 192,603 19.53%
NOSH 265,227 265,925 268,805 130,963 134,424 135,953 137,573 11.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 27.44% 14.09% 17.49% 35.05% 17.47% 11.23% 13.68% -
ROE 4.14% 3.75% 6.31% 8.36% 4.71% 3.60% 4.59% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 45.64 55.78 42.16 47.43 54.07 56.65 47.60 -0.69%
EPS 8.78 7.02 9.21 8.35 9.04 5.98 6.43 5.32%
DPS 0.05 0.00 10.00 0.00 0.00 0.00 5.00 -53.56%
NAPS 2.12 1.87 1.46 2.00 1.92 1.66 1.40 7.15%
Adjusted Per Share Value based on latest NOSH - 130,963
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 22.49 27.56 21.05 11.54 13.50 14.31 12.17 10.77%
EPS 4.33 3.47 4.60 4.07 2.26 1.51 1.64 17.55%
DPS 0.02 0.00 4.99 0.00 0.00 0.00 1.28 -49.98%
NAPS 1.0447 0.9239 0.7291 0.4866 0.4795 0.4193 0.3578 19.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.44 2.58 2.51 1.96 1.39 0.99 1.99 -
P/RPS 9.73 4.63 5.95 4.13 2.57 1.75 4.18 15.11%
P/EPS 50.57 36.75 27.25 11.73 15.38 16.56 30.95 8.52%
EY 1.98 2.72 3.67 8.53 6.50 6.04 3.23 -7.82%
DY 0.01 0.00 3.98 0.00 0.00 0.00 2.51 -60.16%
P/NAPS 2.09 1.38 1.72 0.98 0.72 0.60 1.42 6.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 22/05/09 23/05/08 -
Price 4.54 2.92 2.46 2.15 1.19 1.27 2.10 -
P/RPS 9.95 5.23 5.84 4.53 2.20 2.24 4.41 14.51%
P/EPS 51.71 41.60 26.71 12.87 13.16 21.24 32.66 7.95%
EY 1.93 2.40 3.74 7.77 7.60 4.71 3.06 -7.39%
DY 0.01 0.00 4.07 0.00 0.00 0.00 2.38 -59.81%
P/NAPS 2.14 1.56 1.68 1.08 0.62 0.77 1.50 6.09%

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