[CBIP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.51%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 484,156 590,441 573,148 587,536 593,336 521,728 498,126 -1.88%
PBT 103,364 127,139 97,052 87,690 91,972 102,248 105,562 -1.39%
Tax 29,512 -35,370 -10,240 -6,538 -8,352 143,697 186,433 -70.76%
NP 132,876 91,769 86,812 81,152 83,620 245,945 291,996 -40.86%
-
NP to SH 93,148 98,416 79,353 75,054 74,672 239,619 286,785 -52.78%
-
Tax Rate -28.55% 27.82% 10.55% 7.46% 9.08% -140.54% -176.61% -
Total Cost 351,280 498,672 486,336 506,384 509,716 275,783 206,130 42.71%
-
Net Worth 562,282 530,648 522,713 501,598 497,281 485,215 474,934 11.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 530 26,532 35,378 26,539 - 147,441 178,883 -97.94%
Div Payout % 0.57% 26.96% 44.58% 35.36% - 61.53% 62.38% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 562,282 530,648 522,713 501,598 497,281 485,215 474,934 11.92%
NOSH 265,227 265,324 265,336 265,396 265,925 268,075 268,324 -0.77%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 27.44% 15.54% 15.15% 13.81% 14.09% 47.14% 58.62% -
ROE 16.57% 18.55% 15.18% 14.96% 15.02% 49.38% 60.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 182.54 222.54 216.01 221.38 223.12 194.62 185.64 -1.11%
EPS 35.12 37.10 29.91 28.28 28.08 89.38 106.88 -52.41%
DPS 0.20 10.00 13.33 10.00 0.00 55.00 66.67 -97.92%
NAPS 2.12 2.00 1.97 1.89 1.87 1.81 1.77 12.79%
Adjusted Per Share Value based on latest NOSH - 265,246
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 89.95 109.70 106.48 109.16 110.23 96.93 92.55 -1.88%
EPS 17.31 18.28 14.74 13.94 13.87 44.52 53.28 -52.77%
DPS 0.10 4.93 6.57 4.93 0.00 27.39 33.23 -97.92%
NAPS 1.0447 0.9859 0.9711 0.9319 0.9239 0.9015 0.8824 11.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.44 3.21 2.75 2.62 2.58 2.73 2.65 -
P/RPS 2.43 1.44 1.27 1.18 1.16 1.40 1.43 42.44%
P/EPS 12.64 8.65 9.20 9.26 9.19 3.05 2.48 196.45%
EY 7.91 11.56 10.88 10.79 10.88 32.74 40.33 -66.27%
DY 0.05 3.12 4.85 3.82 0.00 20.15 25.16 -98.42%
P/NAPS 2.09 1.61 1.40 1.39 1.38 1.51 1.50 24.77%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 21/11/13 19/08/13 31/05/13 28/02/13 01/11/12 -
Price 4.54 3.87 3.11 2.87 2.92 2.54 2.71 -
P/RPS 2.49 1.74 1.44 1.30 1.31 1.31 1.46 42.79%
P/EPS 12.93 10.43 10.40 10.15 10.40 2.84 2.54 196.21%
EY 7.74 9.58 9.62 9.85 9.62 35.19 39.44 -66.26%
DY 0.04 2.58 4.29 3.48 0.00 21.65 24.60 -98.62%
P/NAPS 2.14 1.94 1.58 1.52 1.56 1.40 1.53 25.09%

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