[CBIP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.43%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 183,996 206,033 160,580 148,133 92,015 119,871 72,672 16.73%
PBT 69,472 32,812 54,350 23,076 27,011 23,971 18,862 24.25%
Tax -12,498 -5,586 -27,690 3,872 5,445 -5,273 -4,974 16.58%
NP 56,974 27,226 26,660 26,948 32,456 18,698 13,888 26.51%
-
NP to SH 43,327 24,196 38,901 24,530 31,340 18,188 13,117 22.02%
-
Tax Rate 17.99% 17.02% 50.95% -16.78% -20.16% 22.00% 26.37% -
Total Cost 127,022 178,807 133,920 121,185 59,559 101,173 58,784 13.69%
-
Net Worth 667,331 531,325 530,610 498,371 268,866 262,578 142,902 29.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 21,018 - - 13,397 - - - -
Div Payout % 48.51% - - 54.62% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 667,331 531,325 530,610 498,371 268,866 262,578 142,902 29.27%
NOSH 525,458 531,325 265,305 267,941 134,433 131,289 142,902 24.22%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 30.96% 13.21% 16.60% 18.19% 35.27% 15.60% 19.11% -
ROE 6.49% 4.55% 7.33% 4.92% 11.66% 6.93% 9.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.02 38.78 60.53 55.29 68.45 91.30 50.85 -6.02%
EPS 8.24 4.55 14.66 9.15 11.66 13.85 9.68 -2.64%
DPS 4.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 2.00 1.86 2.00 2.00 1.00 4.06%
Adjusted Per Share Value based on latest NOSH - 267,941
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.08 43.76 34.11 31.46 19.54 25.46 15.44 16.73%
EPS 9.20 5.14 8.26 5.21 6.66 3.86 2.79 21.99%
DPS 4.46 0.00 0.00 2.85 0.00 0.00 0.00 -
NAPS 1.4174 1.1285 1.127 1.0585 0.5711 0.5577 0.3035 29.27%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.05 2.01 3.21 2.73 2.21 1.84 1.39 -
P/RPS 5.85 5.18 5.30 4.94 3.23 2.02 2.73 13.53%
P/EPS 24.86 44.14 21.89 29.82 9.48 13.28 15.14 8.61%
EY 4.02 2.27 4.57 3.35 10.55 7.53 6.60 -7.92%
DY 1.95 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.61 2.01 1.61 1.47 1.11 0.92 1.39 2.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 25/02/14 28/02/13 22/02/12 24/02/11 25/02/10 -
Price 2.15 2.07 3.87 2.54 2.56 1.97 1.29 -
P/RPS 6.14 5.34 6.39 4.59 3.74 2.16 2.54 15.84%
P/EPS 26.07 45.46 26.39 27.74 10.98 14.22 14.05 10.84%
EY 3.84 2.20 3.79 3.60 9.11 7.03 7.12 -9.77%
DY 1.86 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 1.69 2.07 1.94 1.37 1.28 0.99 1.29 4.60%

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