[CBIP] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.71%
YoY- 86.43%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 113,319 92,015 95,320 73,165 62,111 119,871 82,137 23.90%
PBT 21,395 27,011 21,110 17,376 11,164 23,971 27,187 -14.74%
Tax -1,571 5,445 6,665 6,397 10,607 -5,273 -3,677 -43.24%
NP 19,824 32,456 27,775 23,773 21,771 18,698 23,510 -10.73%
-
NP to SH 24,757 31,340 27,369 24,010 21,884 18,188 23,109 4.69%
-
Tax Rate 7.34% -20.16% -31.57% -36.82% -95.01% 22.00% 13.52% -
Total Cost 93,495 59,559 67,545 49,392 40,340 101,173 58,627 36.45%
-
Net Worth 392,456 268,866 271,383 274,243 261,927 262,578 273,034 27.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 26,880 - - - - - 6,595 154.94%
Div Payout % 108.58% - - - - - 28.54% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 392,456 268,866 271,383 274,243 261,927 262,578 273,034 27.33%
NOSH 268,805 134,433 135,691 137,121 130,963 131,289 131,900 60.67%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.49% 35.27% 29.14% 32.49% 35.05% 15.60% 28.62% -
ROE 6.31% 11.66% 10.09% 8.76% 8.36% 6.93% 8.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.16 68.45 70.25 53.36 47.43 91.30 62.27 -22.87%
EPS 9.21 11.66 10.09 8.75 8.35 13.85 17.52 -34.83%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 5.00 58.67%
NAPS 1.46 2.00 2.00 2.00 2.00 2.00 2.07 -20.74%
Adjusted Per Share Value based on latest NOSH - 137,121
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.05 17.10 17.71 13.59 11.54 22.27 15.26 23.89%
EPS 4.60 5.82 5.08 4.46 4.07 3.38 4.29 4.75%
DPS 4.99 0.00 0.00 0.00 0.00 0.00 1.23 154.15%
NAPS 0.7291 0.4995 0.5042 0.5095 0.4866 0.4878 0.5073 27.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.51 2.21 1.74 2.00 1.96 1.84 1.71 -
P/RPS 5.95 3.23 2.48 3.75 4.13 2.02 2.75 67.20%
P/EPS 27.25 9.48 8.63 11.42 11.73 13.28 9.76 98.15%
EY 3.67 10.55 11.59 8.76 8.53 7.53 10.25 -49.54%
DY 3.98 0.00 0.00 0.00 0.00 0.00 2.92 22.90%
P/NAPS 1.72 1.11 0.87 1.00 0.98 0.92 0.83 62.47%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 17/11/11 25/08/11 30/05/11 24/02/11 18/11/10 -
Price 2.46 2.56 1.98 1.92 2.15 1.97 1.69 -
P/RPS 5.84 3.74 2.82 3.60 4.53 2.16 2.71 66.76%
P/EPS 26.71 10.98 9.82 10.97 12.87 14.22 9.65 97.01%
EY 3.74 9.11 10.19 9.12 7.77 7.03 10.37 -49.30%
DY 4.07 0.00 0.00 0.00 0.00 0.00 2.96 23.62%
P/NAPS 1.68 1.28 0.99 0.96 1.08 0.99 0.82 61.24%

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