[CBIP] YoY 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- 1.02%
YoY- -88.45%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 137,780 115,620 124,422 145,434 151,575 73,165 76,721 10.24%
PBT 28,720 24,890 22,745 20,852 27,503 17,376 15,012 11.40%
Tax -9,533 -7,303 -1,228 -1,181 137,619 6,397 -2,126 28.38%
NP 19,187 17,587 21,517 19,671 165,122 23,773 12,886 6.85%
-
NP to SH 17,979 17,770 21,117 18,859 163,249 24,010 12,879 5.71%
-
Tax Rate 33.19% 29.34% 5.40% 5.66% -500.38% -36.82% 14.16% -
Total Cost 118,593 98,033 102,905 125,763 -13,547 49,392 63,835 10.86%
-
Net Worth 655,211 625,928 559,759 501,315 472,252 274,243 262,127 16.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 80,497 - 6,686 -
Div Payout % - - - - 49.31% - 51.92% -
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 655,211 625,928 559,759 501,315 472,252 274,243 262,127 16.47%
NOSH 538,248 530,447 265,288 265,246 268,325 137,121 133,738 26.09%
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 13.93% 15.21% 17.29% 13.53% 108.94% 32.49% 16.80% -
ROE 2.74% 2.84% 3.77% 3.76% 34.57% 8.76% 4.91% -
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 26.29 21.80 46.90 54.83 56.49 53.36 57.37 -12.18%
EPS 3.43 3.35 7.96 7.11 60.84 8.75 9.63 -15.79%
DPS 0.00 0.00 0.00 0.00 30.00 0.00 5.00 -
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 25.60 21.48 23.12 27.02 28.16 13.59 14.25 10.24%
EPS 3.34 3.30 3.92 3.50 30.33 4.46 2.39 5.73%
DPS 0.00 0.00 0.00 0.00 14.96 0.00 1.24 -
NAPS 1.2173 1.1629 1.04 0.9314 0.8774 0.5095 0.487 16.47%
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 7.76 9.18 9.34 4.78 4.50 3.75 2.20 23.35%
P/EPS 59.48 59.70 55.03 36.85 4.17 11.42 13.08 28.68%
EY 1.68 1.68 1.82 2.71 23.95 8.76 7.64 -22.29%
DY 0.00 0.00 0.00 0.00 11.81 0.00 3.97 -
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 7.61 7.94 10.15 5.23 4.78 3.60 2.77 18.32%
P/EPS 58.31 51.64 59.80 40.37 4.44 10.97 16.51 23.38%
EY 1.72 1.94 1.67 2.48 22.53 9.12 6.06 -18.91%
DY 0.00 0.00 0.00 0.00 11.11 0.00 3.14 -
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