[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -92.21%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 590,441 429,861 293,768 148,334 521,728 373,595 264,894 70.38%
PBT 127,139 72,789 43,845 22,993 102,248 79,172 48,898 88.75%
Tax -35,370 -7,680 -3,269 -2,088 143,697 139,825 142,076 -
NP 91,769 65,109 40,576 20,905 245,945 218,997 190,974 -38.56%
-
NP to SH 98,416 59,515 37,527 18,668 239,619 215,089 188,006 -34.97%
-
Tax Rate 27.82% 10.55% 7.46% 9.08% -140.54% -176.61% -290.56% -
Total Cost 498,672 364,752 253,192 127,429 275,783 154,598 73,920 255.78%
-
Net Worth 530,648 522,713 501,598 497,281 485,215 474,934 472,295 8.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 26,532 26,533 13,269 - 147,441 134,162 107,339 -60.51%
Div Payout % 26.96% 44.58% 35.36% - 61.53% 62.38% 57.09% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 530,648 522,713 501,598 497,281 485,215 474,934 472,295 8.05%
NOSH 265,324 265,336 265,396 265,925 268,075 268,324 268,349 -0.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.54% 15.15% 13.81% 14.09% 47.14% 58.62% 72.09% -
ROE 18.55% 11.39% 7.48% 3.75% 49.38% 45.29% 39.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 222.54 162.01 110.69 55.78 194.62 139.23 98.71 71.68%
EPS 37.10 22.43 14.14 7.02 89.38 80.16 70.06 -34.47%
DPS 10.00 10.00 5.00 0.00 55.00 50.00 40.00 -60.21%
NAPS 2.00 1.97 1.89 1.87 1.81 1.77 1.76 8.87%
Adjusted Per Share Value based on latest NOSH - 265,925
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 109.70 79.86 54.58 27.56 96.93 69.41 49.21 70.39%
EPS 18.28 11.06 6.97 3.47 44.52 39.96 34.93 -34.98%
DPS 4.93 4.93 2.47 0.00 27.39 24.93 19.94 -60.50%
NAPS 0.9859 0.9711 0.9319 0.9239 0.9015 0.8824 0.8775 8.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.21 2.75 2.62 2.58 2.73 2.65 2.54 -
P/RPS 1.44 1.70 2.37 4.63 1.40 1.90 2.57 -31.96%
P/EPS 8.65 12.26 18.53 36.75 3.05 3.31 3.63 78.12%
EY 11.56 8.16 5.40 2.72 32.74 30.25 27.58 -43.90%
DY 3.12 3.64 1.91 0.00 20.15 18.87 15.75 -65.91%
P/NAPS 1.61 1.40 1.39 1.38 1.51 1.50 1.44 7.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 19/08/13 31/05/13 28/02/13 01/11/12 16/08/12 -
Price 3.87 3.11 2.87 2.92 2.54 2.71 2.70 -
P/RPS 1.74 1.92 2.59 5.23 1.31 1.95 2.74 -26.05%
P/EPS 10.43 13.87 20.30 41.60 2.84 3.38 3.85 93.98%
EY 9.58 7.21 4.93 2.40 35.19 29.58 25.95 -48.44%
DY 2.58 3.22 1.74 0.00 21.65 18.45 14.81 -68.70%
P/NAPS 1.94 1.58 1.52 1.56 1.40 1.53 1.53 17.09%

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