[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.59%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 245,461 121,039 590,441 429,861 293,768 148,334 521,728 -39.59%
PBT 48,586 25,841 127,139 72,789 43,845 22,993 102,248 -39.18%
Tax -3,192 7,378 -35,370 -7,680 -3,269 -2,088 143,697 -
NP 45,394 33,219 91,769 65,109 40,576 20,905 245,945 -67.68%
-
NP to SH 44,404 23,287 98,416 59,515 37,527 18,668 239,619 -67.59%
-
Tax Rate 6.57% -28.55% 27.82% 10.55% 7.46% 9.08% -140.54% -
Total Cost 200,067 87,820 498,672 364,752 253,192 127,429 275,783 -19.31%
-
Net Worth 559,691 562,282 530,648 522,713 501,598 497,281 485,215 10.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,262 132 26,532 26,533 13,269 - 147,441 -80.01%
Div Payout % 29.87% 0.57% 26.96% 44.58% 35.36% - 61.53% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 559,691 562,282 530,648 522,713 501,598 497,281 485,215 10.01%
NOSH 265,256 265,227 265,324 265,336 265,396 265,925 268,075 -0.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.49% 27.44% 15.54% 15.15% 13.81% 14.09% 47.14% -
ROE 7.93% 4.14% 18.55% 11.39% 7.48% 3.75% 49.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.54 45.64 222.54 162.01 110.69 55.78 194.62 -39.16%
EPS 16.74 8.78 37.10 22.43 14.14 7.02 89.38 -67.36%
DPS 5.00 0.05 10.00 10.00 5.00 0.00 55.00 -79.87%
NAPS 2.11 2.12 2.00 1.97 1.89 1.87 1.81 10.79%
Adjusted Per Share Value based on latest NOSH - 265,235
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.60 22.49 109.70 79.86 54.58 27.56 96.93 -39.59%
EPS 8.25 4.33 18.28 11.06 6.97 3.47 44.52 -67.59%
DPS 2.46 0.02 4.93 4.93 2.47 0.00 27.39 -80.03%
NAPS 1.0398 1.0447 0.9859 0.9711 0.9319 0.9239 0.9015 10.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.38 4.44 3.21 2.75 2.62 2.58 2.73 -
P/RPS 4.73 9.73 1.44 1.70 2.37 4.63 1.40 125.66%
P/EPS 26.16 50.57 8.65 12.26 18.53 36.75 3.05 320.66%
EY 3.82 1.98 11.56 8.16 5.40 2.72 32.74 -76.21%
DY 1.14 0.01 3.12 3.64 1.91 0.00 20.15 -85.33%
P/NAPS 2.08 2.09 1.61 1.40 1.39 1.38 1.51 23.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 25/02/14 21/11/13 19/08/13 31/05/13 28/02/13 -
Price 4.76 4.54 3.87 3.11 2.87 2.92 2.54 -
P/RPS 5.14 9.95 1.74 1.92 2.59 5.23 1.31 149.39%
P/EPS 28.43 51.71 10.43 13.87 20.30 41.60 2.84 366.44%
EY 3.52 1.93 9.58 7.21 4.93 2.40 35.19 -78.54%
DY 1.05 0.01 2.58 3.22 1.74 0.00 21.65 -86.77%
P/NAPS 2.26 2.14 1.94 1.58 1.52 1.56 1.40 37.73%

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