[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.4%
YoY- 129.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 429,861 293,768 148,334 521,728 373,595 264,894 113,319 143.03%
PBT 72,789 43,845 22,993 102,248 79,172 48,898 21,395 126.03%
Tax -7,680 -3,269 -2,088 143,697 139,825 142,076 -1,571 187.76%
NP 65,109 40,576 20,905 245,945 218,997 190,974 19,824 120.79%
-
NP to SH 59,515 37,527 18,668 239,619 215,089 188,006 24,757 79.35%
-
Tax Rate 10.55% 7.46% 9.08% -140.54% -176.61% -290.56% 7.34% -
Total Cost 364,752 253,192 127,429 275,783 154,598 73,920 93,495 147.61%
-
Net Worth 522,713 501,598 497,281 485,215 474,934 472,295 392,456 21.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,533 13,269 - 147,441 134,162 107,339 26,880 -0.86%
Div Payout % 44.58% 35.36% - 61.53% 62.38% 57.09% 108.58% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 522,713 501,598 497,281 485,215 474,934 472,295 392,456 21.03%
NOSH 265,336 265,396 265,925 268,075 268,324 268,349 268,805 -0.86%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.15% 13.81% 14.09% 47.14% 58.62% 72.09% 17.49% -
ROE 11.39% 7.48% 3.75% 49.38% 45.29% 39.81% 6.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 162.01 110.69 55.78 194.62 139.23 98.71 42.16 145.13%
EPS 22.43 14.14 7.02 89.38 80.16 70.06 9.21 80.91%
DPS 10.00 5.00 0.00 55.00 50.00 40.00 10.00 0.00%
NAPS 1.97 1.89 1.87 1.81 1.77 1.76 1.46 22.08%
Adjusted Per Share Value based on latest NOSH - 267,941
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.86 54.58 27.56 96.93 69.41 49.21 21.05 143.05%
EPS 11.06 6.97 3.47 44.52 39.96 34.93 4.60 79.37%
DPS 4.93 2.47 0.00 27.39 24.93 19.94 4.99 -0.80%
NAPS 0.9711 0.9319 0.9239 0.9015 0.8824 0.8775 0.7291 21.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.75 2.62 2.58 2.73 2.65 2.54 2.51 -
P/RPS 1.70 2.37 4.63 1.40 1.90 2.57 5.95 -56.58%
P/EPS 12.26 18.53 36.75 3.05 3.31 3.63 27.25 -41.25%
EY 8.16 5.40 2.72 32.74 30.25 27.58 3.67 70.27%
DY 3.64 1.91 0.00 20.15 18.87 15.75 3.98 -5.77%
P/NAPS 1.40 1.39 1.38 1.51 1.50 1.44 1.72 -12.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 31/05/13 28/02/13 01/11/12 16/08/12 30/05/12 -
Price 3.11 2.87 2.92 2.54 2.71 2.70 2.46 -
P/RPS 1.92 2.59 5.23 1.31 1.95 2.74 5.84 -52.33%
P/EPS 13.87 20.30 41.60 2.84 3.38 3.85 26.71 -35.36%
EY 7.21 4.93 2.40 35.19 29.58 25.95 3.74 54.83%
DY 3.22 1.74 0.00 21.65 18.45 14.81 4.07 -14.44%
P/NAPS 1.58 1.52 1.56 1.40 1.53 1.53 1.68 -4.00%

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