[CBIP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.69%
YoY- -55.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 589,280 536,831 597,499 563,146 556,743 373,819 340,840 9.54%
PBT 165,811 132,658 106,412 129,987 103,846 86,892 77,334 13.54%
Tax -30,543 -32,634 -10,421 -25,812 137,152 16,936 -469 100.45%
NP 135,268 100,024 95,991 104,175 240,998 103,828 76,865 9.86%
-
NP to SH 113,340 85,302 89,917 103,035 233,530 107,476 76,060 6.86%
-
Tax Rate 18.42% 24.60% 9.79% 19.86% -132.07% -19.49% 0.61% -
Total Cost 454,012 436,807 501,508 458,971 315,745 269,991 263,975 9.44%
-
Net Worth 749,497 648,979 611,083 562,282 497,281 392,456 261,927 19.13%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 31,449 52,502 23,900 13,394 134,032 26,880 6,595 29.70%
Div Payout % 27.75% 61.55% 26.58% 13.00% 57.39% 25.01% 8.67% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 749,497 648,979 611,083 562,282 497,281 392,456 261,927 19.13%
NOSH 538,248 523,370 531,376 265,227 265,925 268,805 130,963 26.53%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.95% 18.63% 16.07% 18.50% 43.29% 27.77% 22.55% -
ROE 15.12% 13.14% 14.71% 18.32% 46.96% 27.39% 29.04% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 112.43 102.57 112.44 212.33 209.36 139.07 260.26 -13.04%
EPS 21.62 16.30 16.92 38.85 87.82 39.98 58.08 -15.17%
DPS 6.00 10.00 4.50 5.05 50.00 10.00 5.04 2.94%
NAPS 1.43 1.24 1.15 2.12 1.87 1.46 2.00 -5.43%
Adjusted Per Share Value based on latest NOSH - 265,227
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 125.16 114.02 126.91 119.61 118.25 79.40 72.39 9.54%
EPS 24.07 18.12 19.10 21.88 49.60 22.83 16.15 6.87%
DPS 6.68 11.15 5.08 2.84 28.47 5.71 1.40 29.71%
NAPS 1.5919 1.3784 1.2979 1.1943 1.0562 0.8336 0.5563 19.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.09 2.27 2.04 4.44 2.58 2.51 1.96 -
P/RPS 1.86 2.21 1.81 2.09 1.23 1.80 0.75 16.32%
P/EPS 9.66 13.93 12.06 11.43 2.94 6.28 3.37 19.16%
EY 10.35 7.18 8.29 8.75 34.04 15.93 29.63 -16.06%
DY 2.87 4.41 2.20 1.14 19.38 3.98 2.57 1.85%
P/NAPS 1.46 1.83 1.77 2.09 1.38 1.72 0.98 6.86%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 -
Price 2.08 2.07 2.03 4.54 2.92 2.46 2.15 -
P/RPS 1.85 2.02 1.81 2.14 1.39 1.77 0.83 14.27%
P/EPS 9.62 12.70 12.00 11.69 3.33 6.15 3.70 17.24%
EY 10.40 7.87 8.34 8.56 30.07 16.25 27.01 -14.69%
DY 2.88 4.83 2.22 1.11 17.12 4.07 2.34 3.51%
P/NAPS 1.45 1.67 1.77 2.14 1.56 1.68 1.08 5.02%

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