[CBIP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.54%
YoY- 117.29%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 536,831 597,499 563,146 556,743 373,819 340,840 327,127 8.59%
PBT 132,658 106,412 129,987 103,846 86,892 77,334 55,313 15.68%
Tax -32,634 -10,421 -25,812 137,152 16,936 -469 -8,961 24.01%
NP 100,024 95,991 104,175 240,998 103,828 76,865 46,352 13.66%
-
NP to SH 85,302 89,917 103,035 233,530 107,476 76,060 44,404 11.48%
-
Tax Rate 24.60% 9.79% 19.86% -132.07% -19.49% 0.61% 16.20% -
Total Cost 436,807 501,508 458,971 315,745 269,991 263,975 280,775 7.63%
-
Net Worth 648,979 611,083 562,282 497,281 392,456 261,927 258,095 16.59%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 52,502 23,900 13,394 134,032 26,880 6,595 6,765 40.66%
Div Payout % 61.55% 26.58% 13.00% 57.39% 25.01% 8.67% 15.24% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 648,979 611,083 562,282 497,281 392,456 261,927 258,095 16.59%
NOSH 523,370 531,376 265,227 265,925 268,805 130,963 134,424 25.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.63% 16.07% 18.50% 43.29% 27.77% 22.55% 14.17% -
ROE 13.14% 14.71% 18.32% 46.96% 27.39% 29.04% 17.20% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.57 112.44 212.33 209.36 139.07 260.26 243.35 -13.39%
EPS 16.30 16.92 38.85 87.82 39.98 58.08 33.03 -11.09%
DPS 10.00 4.50 5.05 50.00 10.00 5.04 5.03 12.12%
NAPS 1.24 1.15 2.12 1.87 1.46 2.00 1.92 -7.02%
Adjusted Per Share Value based on latest NOSH - 265,925
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 114.02 126.91 119.61 118.25 79.40 72.39 69.48 8.59%
EPS 18.12 19.10 21.88 49.60 22.83 16.15 9.43 11.48%
DPS 11.15 5.08 2.84 28.47 5.71 1.40 1.44 40.61%
NAPS 1.3784 1.2979 1.1943 1.0562 0.8336 0.5563 0.5482 16.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.27 2.04 4.44 2.58 2.51 1.96 1.39 -
P/RPS 2.21 1.81 2.09 1.23 1.80 0.75 0.57 25.31%
P/EPS 13.93 12.06 11.43 2.94 6.28 3.37 4.21 22.04%
EY 7.18 8.29 8.75 34.04 15.93 29.63 23.76 -18.06%
DY 4.41 2.20 1.14 19.38 3.98 2.57 3.62 3.34%
P/NAPS 1.83 1.77 2.09 1.38 1.72 0.98 0.72 16.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 -
Price 2.07 2.03 4.54 2.92 2.46 2.15 1.19 -
P/RPS 2.02 1.81 2.14 1.39 1.77 0.83 0.49 26.59%
P/EPS 12.70 12.00 11.69 3.33 6.15 3.70 3.60 23.35%
EY 7.87 8.34 8.56 30.07 16.25 27.01 27.76 -18.93%
DY 4.83 2.22 1.11 17.12 4.07 2.34 4.23 2.23%
P/NAPS 1.67 1.77 2.14 1.56 1.68 1.08 0.62 17.93%

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