[CBIP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.59%
YoY- -18.81%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 140,691 124,013 149,399 136,093 108,701 95,320 82,137 9.37%
PBT 41,140 24,917 27,048 28,944 30,274 21,110 27,187 7.14%
Tax -1,296 -8,790 -2,446 -4,319 -2,251 6,665 -3,677 -15.94%
NP 39,844 16,127 24,602 24,625 28,023 27,775 23,510 9.18%
-
NP to SH 28,498 14,889 22,605 21,988 27,083 27,369 23,109 3.55%
-
Tax Rate 3.15% 35.28% 9.04% 14.92% 7.44% -31.57% 13.52% -
Total Cost 100,847 107,886 124,797 111,468 80,678 67,545 58,627 9.45%
-
Net Worth 686,674 636,596 581,043 522,513 475,093 271,383 273,034 16.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,725 15,783 7,959 13,261 26,841 - 6,595 15.56%
Div Payout % 55.18% 106.01% 35.21% 60.31% 99.11% - 28.54% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 686,674 636,596 581,043 522,513 475,093 271,383 273,034 16.59%
NOSH 538,248 526,113 265,316 265,235 268,414 135,691 131,900 26.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.32% 13.00% 16.47% 18.09% 25.78% 29.14% 28.62% -
ROE 4.15% 2.34% 3.89% 4.21% 5.70% 10.09% 8.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.84 23.57 56.31 51.31 40.50 70.25 62.27 -13.07%
EPS 5.44 2.83 8.52 8.29 10.09 10.09 17.52 -17.69%
DPS 3.00 3.00 3.00 5.00 10.00 0.00 5.00 -8.15%
NAPS 1.31 1.21 2.19 1.97 1.77 2.00 2.07 -7.33%
Adjusted Per Share Value based on latest NOSH - 265,235
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.14 23.04 27.76 25.28 20.20 17.71 15.26 9.37%
EPS 5.29 2.77 4.20 4.09 5.03 5.08 4.29 3.55%
DPS 2.92 2.93 1.48 2.46 4.99 0.00 1.23 15.48%
NAPS 1.2758 1.1827 1.0795 0.9708 0.8827 0.5042 0.5073 16.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.15 1.87 4.90 2.75 2.65 1.74 1.71 -
P/RPS 8.01 7.93 8.70 5.36 6.54 2.48 2.75 19.48%
P/EPS 39.55 66.08 57.51 33.17 26.26 8.63 9.76 26.23%
EY 2.53 1.51 1.74 3.01 3.81 11.59 10.25 -20.78%
DY 1.40 1.60 0.61 1.82 3.77 0.00 2.92 -11.52%
P/NAPS 1.64 1.55 2.24 1.40 1.50 0.87 0.83 12.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 -
Price 1.96 1.92 2.18 3.11 2.71 1.98 1.69 -
P/RPS 7.30 8.15 3.87 6.06 6.69 2.82 2.71 17.93%
P/EPS 36.05 67.84 25.59 37.52 26.86 9.82 9.65 24.54%
EY 2.77 1.47 3.91 2.67 3.72 10.19 10.37 -19.73%
DY 1.53 1.56 1.38 1.61 3.69 0.00 2.96 -10.40%
P/NAPS 1.50 1.59 1.00 1.58 1.53 0.99 0.82 10.57%

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