[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 90.68%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 117,645 600,893 394,860 245,461 121,039 590,441 429,861 -57.88%
PBT 23,807 108,446 75,634 48,586 25,841 127,139 72,789 -52.56%
Tax -1,161 -11,224 -5,638 -3,192 7,378 -35,370 -7,680 -71.65%
NP 22,646 97,222 69,996 45,394 33,219 91,769 65,109 -50.57%
-
NP to SH 21,999 91,205 67,009 44,404 23,287 98,416 59,515 -48.52%
-
Tax Rate 4.88% 10.35% 7.45% 6.57% -28.55% 27.82% 10.55% -
Total Cost 94,999 503,671 324,864 200,067 87,820 498,672 364,752 -59.25%
-
Net Worth 611,083 600,455 580,956 559,691 562,282 530,648 522,713 10.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 15,941 42,510 21,222 13,262 132 26,532 26,533 -28.82%
Div Payout % 72.46% 46.61% 31.67% 29.87% 0.57% 26.96% 44.58% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 611,083 600,455 580,956 559,691 562,282 530,648 522,713 10.98%
NOSH 531,376 531,376 265,277 265,256 265,227 265,324 265,336 58.94%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.25% 16.18% 17.73% 18.49% 27.44% 15.54% 15.15% -
ROE 3.60% 15.19% 11.53% 7.93% 4.14% 18.55% 11.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.14 113.08 148.85 92.54 45.64 222.54 162.01 -73.50%
EPS 4.14 17.17 25.26 16.74 8.78 37.10 22.43 -67.61%
DPS 3.00 8.00 8.00 5.00 0.05 10.00 10.00 -55.21%
NAPS 1.15 1.13 2.19 2.11 2.12 2.00 1.97 -30.17%
Adjusted Per Share Value based on latest NOSH - 265,288
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.99 127.63 83.87 52.13 25.71 125.41 91.30 -57.87%
EPS 4.67 19.37 14.23 9.43 4.95 20.90 12.64 -48.54%
DPS 3.39 9.03 4.51 2.82 0.03 5.64 5.64 -28.80%
NAPS 1.2979 1.2753 1.2339 1.1888 1.1943 1.1271 1.1102 10.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.04 2.01 4.90 4.38 4.44 3.21 2.75 -
P/RPS 9.21 1.78 3.29 4.73 9.73 1.44 1.70 208.78%
P/EPS 49.28 11.71 19.40 26.16 50.57 8.65 12.26 153.02%
EY 2.03 8.54 5.16 3.82 1.98 11.56 8.16 -60.47%
DY 1.47 3.98 1.63 1.14 0.01 3.12 3.64 -45.39%
P/NAPS 1.77 1.78 2.24 2.08 2.09 1.61 1.40 16.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 25/08/14 29/05/14 25/02/14 21/11/13 -
Price 2.03 2.07 2.18 4.76 4.54 3.87 3.11 -
P/RPS 9.17 1.83 1.46 5.14 9.95 1.74 1.92 183.87%
P/EPS 49.03 12.06 8.63 28.43 51.71 10.43 13.87 132.23%
EY 2.04 8.29 11.59 3.52 1.93 9.58 7.21 -56.93%
DY 1.48 3.86 3.67 1.05 0.01 2.58 3.22 -40.47%
P/NAPS 1.77 1.83 1.00 2.26 2.14 1.94 1.58 7.87%

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