[CBIP] QoQ Cumulative 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- 101.02%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 121,039 590,441 429,861 293,768 148,334 521,728 373,595 -52.86%
PBT 25,841 127,139 72,789 43,845 22,993 102,248 79,172 -52.62%
Tax 7,378 -35,370 -7,680 -3,269 -2,088 143,697 139,825 -85.95%
NP 33,219 91,769 65,109 40,576 20,905 245,945 218,997 -71.59%
-
NP to SH 23,287 98,416 59,515 37,527 18,668 239,619 215,089 -77.31%
-
Tax Rate -28.55% 27.82% 10.55% 7.46% 9.08% -140.54% -176.61% -
Total Cost 87,820 498,672 364,752 253,192 127,429 275,783 154,598 -31.43%
-
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 132 26,532 26,533 13,269 - 147,441 134,162 -99.01%
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 4.14% 18.55% 11.39% 7.48% 3.75% 49.38% 45.29% -
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 45.64 222.54 162.01 110.69 55.78 194.62 139.23 -52.49%
EPS 8.78 37.10 22.43 14.14 7.02 89.38 80.16 -77.13%
DPS 0.05 10.00 10.00 5.00 0.00 55.00 50.00 -99.00%
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 22.49 109.70 79.86 54.58 27.56 96.93 69.41 -52.85%
EPS 4.33 18.28 11.06 6.97 3.47 44.52 39.96 -77.30%
DPS 0.02 4.93 4.93 2.47 0.00 27.39 24.93 -99.14%
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 9.73 1.44 1.70 2.37 4.63 1.40 1.90 197.39%
P/EPS 50.57 8.65 12.26 18.53 36.75 3.05 3.31 516.73%
EY 1.98 11.56 8.16 5.40 2.72 32.74 30.25 -83.78%
DY 0.01 3.12 3.64 1.91 0.00 20.15 18.87 -99.34%
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 9.95 1.74 1.92 2.59 5.23 1.31 1.95 196.68%
P/EPS 51.71 10.43 13.87 20.30 41.60 2.84 3.38 517.29%
EY 1.93 9.58 7.21 4.93 2.40 35.19 29.58 -83.81%
DY 0.01 2.58 3.22 1.74 0.00 21.65 18.45 -99.33%
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