[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 42.78%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 373,595 264,894 113,319 322,611 230,596 135,276 62,111 229.66%
PBT 79,172 48,898 21,395 76,661 49,650 28,540 11,164 267.80%
Tax 139,825 142,076 -1,571 29,114 23,669 17,004 10,607 455.41%
NP 218,997 190,974 19,824 105,775 73,319 45,544 21,771 364.03%
-
NP to SH 215,089 188,006 24,757 104,603 73,263 45,894 21,884 356.93%
-
Tax Rate -176.61% -290.56% 7.34% -37.98% -47.67% -59.58% -95.01% -
Total Cost 154,598 73,920 93,495 216,836 157,277 89,732 40,340 144.29%
-
Net Worth 474,934 472,295 392,456 380,483 271,344 274,239 261,927 48.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 134,162 107,339 26,880 - - - - -
Div Payout % 62.38% 57.09% 108.58% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 474,934 472,295 392,456 380,483 271,344 274,239 261,927 48.53%
NOSH 268,324 268,349 268,805 134,446 135,672 137,119 130,963 61.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 58.62% 72.09% 17.49% 32.79% 31.80% 33.67% 35.05% -
ROE 45.29% 39.81% 6.31% 27.49% 27.00% 16.74% 8.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 139.23 98.71 42.16 239.95 169.97 98.66 47.43 104.61%
EPS 80.16 70.06 9.21 38.90 27.00 16.73 8.35 349.84%
DPS 50.00 40.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.76 1.46 2.83 2.00 2.00 2.00 -7.80%
Adjusted Per Share Value based on latest NOSH - 134,433
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.35 56.26 24.07 68.52 48.98 28.73 13.19 229.69%
EPS 45.68 39.93 5.26 22.22 15.56 9.75 4.65 356.78%
DPS 28.50 22.80 5.71 0.00 0.00 0.00 0.00 -
NAPS 1.0087 1.0031 0.8336 0.8081 0.5763 0.5825 0.5563 48.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.65 2.54 2.51 2.21 1.74 2.00 1.96 -
P/RPS 1.90 2.57 5.95 0.92 1.02 2.03 4.13 -40.32%
P/EPS 3.31 3.63 27.25 2.84 3.22 5.98 11.73 -56.87%
EY 30.25 27.58 3.67 35.20 31.03 16.74 8.53 132.01%
DY 18.87 15.75 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 1.72 0.78 0.87 1.00 0.98 32.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 25/08/11 30/05/11 -
Price 2.71 2.70 2.46 2.56 1.98 1.92 2.15 -
P/RPS 1.95 2.74 5.84 1.07 1.16 1.95 4.53 -42.90%
P/EPS 3.38 3.85 26.71 3.29 3.67 5.74 12.87 -58.88%
EY 29.58 25.95 3.74 30.39 27.27 17.43 7.77 143.21%
DY 18.45 14.81 4.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.53 1.68 0.90 0.99 0.96 1.08 26.05%

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