[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[CBIP] CB INDUSTRIAL PRODUCT HOLDING

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -76.34%

YoY- 24.74%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	600,893	394,860	245,461	121,039	590,441	429,861	293,768	60.92%
YoY %	52.18%	60.86%	102.79%	-79.50%	37.36%	46.33%	-	-
Horiz. %	204.55%	134.41%	83.56%	41.20%	200.99%	146.33%	100.00%	-
PBT	108,446	75,634	48,586	25,841	127,139	72,789	43,845	82.59%
YoY %	43.38%	55.67%	88.02%	-79.68%	74.67%	66.01%	-	-
Horiz. %	247.34%	172.50%	110.81%	58.94%	289.97%	166.01%	100.00%	-
Tax	-11,224	-5,638	-3,192	7,378	-35,370	-7,680	-3,269	127.08%
YoY %	-99.08%	-76.63%	-143.26%	120.86%	-360.55%	-134.93%	-	-
Horiz. %	343.35%	172.47%	97.64%	-225.70%	1,081.98%	234.93%	100.00%	-
NP	97,222	69,996	45,394	33,219	91,769	65,109	40,576	78.77%
YoY %	38.90%	54.20%	36.65%	-63.80%	40.95%	60.46%	-	-
Horiz. %	239.60%	172.51%	111.87%	81.87%	226.17%	160.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,205	67,009	44,404	23,287	98,416	59,515	37,527	80.47%
YoY %	36.11%	50.91%	90.68%	-76.34%	65.36%	58.59%	-	-
Horiz. %	243.04%	178.56%	118.33%	62.05%	262.25%	158.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.35%	7.45%	6.57%	-28.55%	27.82%	10.55%	7.46%	-
YoY %	38.93%	13.39%	123.01%	-202.62%	163.70%	41.42%	-	-
Horiz. %	138.74%	99.87%	88.07%	-382.71%	372.92%	141.42%	100.00%	-
Total Cost	503,671	324,864	200,067	87,820	498,672	364,752	253,192	57.97%
YoY %	55.04%	62.38%	127.81%	-82.39%	36.72%	44.06%	-	-
Horiz. %	198.93%	128.31%	79.02%	34.69%	196.95%	144.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	600,455	580,956	559,691	562,282	530,648	522,713	501,598	12.70%
YoY %	3.36%	3.80%	-0.46%	5.96%	1.52%	4.21%	-	-
Horiz. %	119.71%	115.82%	111.58%	112.10%	105.79%	104.21%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	42,510	21,222	13,262	132	26,532	26,533	13,269	116.86%
YoY %	100.31%	60.02%	9,946.97%	-99.50%	-0.00%	99.96%	-	-
Horiz. %	320.37%	159.94%	99.95%	0.99%	199.95%	199.96%	100.00%	-
Div Payout %	46.61%	31.67%	29.87%	0.57%	26.96%	44.58%	35.36%	-
YoY %	47.17%	6.03%	5,140.35%	-97.89%	-39.52%	26.07%	-	-
Horiz. %	131.82%	89.56%	84.47%	1.61%	76.24%	126.07%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	600,455	580,956	559,691	562,282	530,648	522,713	501,598	12.70%
YoY %	3.36%	3.80%	-0.46%	5.96%	1.52%	4.21%	-	-
Horiz. %	119.71%	115.82%	111.58%	112.10%	105.79%	104.21%	100.00%	-
NOSH	531,376	265,277	265,256	265,227	265,324	265,336	265,396	58.65%
YoY %	100.31%	0.01%	0.01%	-0.04%	-0.00%	-0.02%	-	-
Horiz. %	200.22%	99.96%	99.95%	99.94%	99.97%	99.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	16.18%	17.73%	18.49%	27.44%	15.54%	15.15%	13.81%	-
YoY %	-8.74%	-4.11%	-32.62%	76.58%	2.57%	9.70%	-	-
Horiz. %	117.16%	128.39%	133.89%	198.70%	112.53%	109.70%	100.00%	-
ROE	15.19%	11.53%	7.93%	4.14%	18.55%	11.39%	7.48%	-
YoY %	31.74%	45.40%	91.55%	-77.68%	62.86%	52.27%	-	-
Horiz. %	203.07%	154.14%	106.02%	55.35%	247.99%	152.27%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	113.08	148.85	92.54	45.64	222.54	162.01	110.69	1.43%
YoY %	-24.03%	60.85%	102.76%	-79.49%	37.36%	46.36%	-	-
Horiz. %	102.16%	134.47%	83.60%	41.23%	201.05%	146.36%	100.00%	-
EPS	17.17	25.26	16.74	8.78	37.10	22.43	14.14	13.77%
YoY %	-32.03%	50.90%	90.66%	-76.33%	65.40%	58.63%	-	-
Horiz. %	121.43%	178.64%	118.39%	62.09%	262.38%	158.63%	100.00%	-
DPS	8.00	8.00	5.00	0.05	10.00	10.00	5.00	36.68%
YoY %	0.00%	60.00%	9,900.00%	-99.50%	0.00%	100.00%	-	-
Horiz. %	160.00%	160.00%	100.00%	1.00%	200.00%	200.00%	100.00%	-
NAPS	1.13	2.19	2.11	2.12	2.00	1.97	1.89	-28.96%
YoY %	-48.40%	3.79%	-0.47%	6.00%	1.52%	4.23%	-	-
Horiz. %	59.79%	115.87%	111.64%	112.17%	105.82%	104.23%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 265,227
RPS	111.64	73.36	45.60	22.49	109.70	79.86	54.58	60.92%
YoY %	52.18%	60.88%	102.76%	-79.50%	37.37%	46.32%	-	-
Horiz. %	204.54%	134.41%	83.55%	41.21%	200.99%	146.32%	100.00%	-
EPS	16.94	12.45	8.25	4.33	18.28	11.06	6.97	80.47%
YoY %	36.06%	50.91%	90.53%	-76.31%	65.28%	58.68%	-	-
Horiz. %	243.04%	178.62%	118.36%	62.12%	262.27%	158.68%	100.00%	-
DPS	7.90	3.94	2.46	0.02	4.93	4.93	2.47	116.62%
YoY %	100.51%	60.16%	12,200.00%	-99.59%	0.00%	99.60%	-	-
Horiz. %	319.84%	159.51%	99.60%	0.81%	199.60%	199.60%	100.00%	-
NAPS	1.1156	1.0793	1.0398	1.0447	0.9859	0.9711	0.9319	12.70%
YoY %	3.36%	3.80%	-0.47%	5.96%	1.52%	4.21%	-	-
Horiz. %	119.71%	115.82%	111.58%	112.10%	105.79%	104.21%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.01	4.90	4.38	4.44	3.21	2.75	2.62	-
P/RPS	1.78	3.29	4.73	9.73	1.44	1.70	2.37	-17.33%
YoY %	-45.90%	-30.44%	-51.39%	575.69%	-15.29%	-28.27%	-	-
Horiz. %	75.11%	138.82%	199.58%	410.55%	60.76%	71.73%	100.00%	-
P/EPS	11.71	19.40	26.16	50.57	8.65	12.26	18.53	-26.29%
YoY %	-39.64%	-25.84%	-48.27%	484.62%	-29.45%	-33.84%	-	-
Horiz. %	63.19%	104.70%	141.18%	272.91%	46.68%	66.16%	100.00%	-
EY	8.54	5.16	3.82	1.98	11.56	8.16	5.40	35.62%
YoY %	65.50%	35.08%	92.93%	-82.87%	41.67%	51.11%	-	-
Horiz. %	158.15%	95.56%	70.74%	36.67%	214.07%	151.11%	100.00%	-
DY	3.98	1.63	1.14	0.01	3.12	3.64	1.91	62.92%
YoY %	144.17%	42.98%	11,300.00%	-99.68%	-14.29%	90.58%	-	-
Horiz. %	208.38%	85.34%	59.69%	0.52%	163.35%	190.58%	100.00%	-
P/NAPS	1.78	2.24	2.08	2.09	1.61	1.40	1.39	17.87%
YoY %	-20.54%	7.69%	-0.48%	29.81%	15.00%	0.72%	-	-
Horiz. %	128.06%	161.15%	149.64%	150.36%	115.83%	100.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	20/11/14	25/08/14	29/05/14	25/02/14	21/11/13	19/08/13	-
Price	2.07	2.18	4.76	4.54	3.87	3.11	2.87	-
P/RPS	1.83	1.46	5.14	9.95	1.74	1.92	2.59	-20.62%
YoY %	25.34%	-71.60%	-48.34%	471.84%	-9.38%	-25.87%	-	-
Horiz. %	70.66%	56.37%	198.46%	384.17%	67.18%	74.13%	100.00%	-
P/EPS	12.06	8.63	28.43	51.71	10.43	13.87	20.30	-29.26%
YoY %	39.75%	-69.64%	-45.02%	395.78%	-24.80%	-31.67%	-	-
Horiz. %	59.41%	42.51%	140.05%	254.73%	51.38%	68.33%	100.00%	-
EY	8.29	11.59	3.52	1.93	9.58	7.21	4.93	41.27%
YoY %	-28.47%	229.26%	82.38%	-79.85%	32.87%	46.25%	-	-
Horiz. %	168.15%	235.09%	71.40%	39.15%	194.32%	146.25%	100.00%	-
DY	3.86	3.67	1.05	0.01	2.58	3.22	1.74	69.84%
YoY %	5.18%	249.52%	10,400.00%	-99.61%	-19.88%	85.06%	-	-
Horiz. %	221.84%	210.92%	60.34%	0.57%	148.28%	185.06%	100.00%	-
P/NAPS	1.83	1.00	2.26	2.14	1.94	1.58	1.52	13.13%
YoY %	83.00%	-55.75%	5.61%	10.31%	22.78%	3.95%	-	-
Horiz. %	120.39%	65.79%	148.68%	140.79%	127.63%	103.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos