[CBIP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.33%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 521,728 498,126 529,788 453,276 322,611 307,461 270,552 54.61%
PBT 102,248 105,562 97,796 85,580 76,661 66,200 57,080 47.23%
Tax 143,697 186,433 284,152 -6,284 29,114 31,558 34,008 160.22%
NP 245,945 291,996 381,948 79,296 105,775 97,758 91,088 93.32%
-
NP to SH 239,619 286,785 376,012 99,028 104,603 97,684 91,788 89.04%
-
Tax Rate -140.54% -176.61% -290.56% 7.34% -37.98% -47.67% -59.58% -
Total Cost 275,783 206,130 147,840 373,980 216,836 209,702 179,464 32.99%
-
Net Worth 485,215 474,934 472,295 392,456 380,483 271,344 274,239 46.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 147,441 178,883 214,679 107,522 - - - -
Div Payout % 61.53% 62.38% 57.09% 108.58% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 485,215 474,934 472,295 392,456 380,483 271,344 274,239 46.03%
NOSH 268,075 268,324 268,349 268,805 134,446 135,672 137,119 56.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 47.14% 58.62% 72.09% 17.49% 32.79% 31.80% 33.67% -
ROE 49.38% 60.38% 79.61% 25.23% 27.49% 36.00% 33.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.62 185.64 197.42 168.63 239.95 226.62 197.31 -0.90%
EPS 89.38 106.88 140.12 36.84 38.90 36.00 33.46 91.94%
DPS 55.00 66.67 80.00 40.00 0.00 0.00 0.00 -
NAPS 1.81 1.77 1.76 1.46 2.83 2.00 2.00 -6.40%
Adjusted Per Share Value based on latest NOSH - 268,805
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 110.81 105.80 112.52 96.27 68.52 65.30 57.46 54.62%
EPS 50.89 60.91 79.86 21.03 22.22 20.75 19.50 89.00%
DPS 31.32 37.99 45.60 22.84 0.00 0.00 0.00 -
NAPS 1.0306 1.0087 1.0031 0.8336 0.8081 0.5763 0.5825 46.03%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.73 2.65 2.54 2.51 2.21 1.74 2.00 -
P/RPS 1.40 1.43 1.29 1.49 0.92 0.77 1.01 24.19%
P/EPS 3.05 2.48 1.81 6.81 2.84 2.42 2.99 1.32%
EY 32.74 40.33 55.17 14.68 35.20 41.38 33.47 -1.45%
DY 20.15 25.16 31.50 15.94 0.00 0.00 0.00 -
P/NAPS 1.51 1.50 1.44 1.72 0.78 0.87 1.00 31.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 25/08/11 -
Price 2.54 2.71 2.70 2.46 2.56 1.98 1.92 -
P/RPS 1.31 1.46 1.37 1.46 1.07 0.87 0.97 22.06%
P/EPS 2.84 2.54 1.93 6.68 3.29 2.75 2.87 -0.69%
EY 35.19 39.44 51.90 14.98 30.39 36.36 34.86 0.62%
DY 21.65 24.60 29.63 16.26 0.00 0.00 0.00 -
P/NAPS 1.40 1.53 1.53 1.68 0.90 0.99 0.96 28.45%

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