[CBIP] YoY TTM 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- -5.72%
YoY- -65.89%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 588,483 563,311 555,440 577,994 465,610 350,467 304,211 11.61%
PBT 149,001 106,382 129,984 95,865 106,183 73,621 75,822 11.90%
Tax -41,342 -22,796 -23,986 -3,716 139,242 18,396 -12,842 21.49%
NP 107,659 83,586 105,998 92,149 245,425 92,017 62,980 9.33%
-
NP to SH 94,782 78,854 105,910 84,045 246,429 91,451 61,257 7.53%
-
Tax Rate 27.75% 21.43% 18.45% 3.88% -131.13% -24.99% 16.94% -
Total Cost 480,824 479,725 449,442 485,845 220,185 258,450 241,231 12.17%
-
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 52,444 31,724 8,092 39,955 134,219 - 6,595 41.23%
Div Payout % 55.33% 40.23% 7.64% 47.54% 54.47% - 10.77% -
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 18.29% 14.84% 19.08% 15.94% 52.71% 26.26% 20.70% -
ROE 13.80% 12.39% 18.23% 16.08% 51.87% 33.70% 22.44% -
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 112.27 107.07 209.35 217.92 173.47 258.28 230.64 -11.29%
EPS 18.08 14.99 39.92 31.69 91.81 67.40 46.44 -14.53%
DPS 10.00 6.00 3.05 15.00 50.00 0.00 5.00 12.23%
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 124.99 119.64 117.97 122.76 98.89 74.44 64.61 11.61%
EPS 20.13 16.75 22.49 17.85 52.34 19.42 13.01 7.53%
DPS 11.14 6.74 1.72 8.49 28.51 0.00 1.40 41.25%
NAPS 1.4585 1.3521 1.2341 1.1098 1.0091 0.5764 0.5799 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 1.92 1.75 2.34 1.26 1.53 0.67 0.74 17.20%
P/EPS 11.89 12.48 12.28 8.68 2.89 2.58 3.68 21.56%
EY 8.41 8.01 8.15 11.52 34.64 38.73 27.16 -17.73%
DY 4.65 3.21 0.62 5.45 18.87 0.00 2.92 8.05%
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 1.75 1.79 1.04 1.43 1.56 0.77 0.73 15.67%
P/EPS 10.84 12.81 5.46 9.81 2.95 2.94 3.64 19.92%
EY 9.23 7.81 18.31 10.19 33.88 34.04 27.48 -16.61%
DY 5.10 3.13 1.40 4.82 18.45 0.00 2.96 9.48%
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