[CBIP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -83.41%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 145,434 148,334 148,133 108,701 151,575 113,319 92,015 35.72%
PBT 20,852 22,993 23,076 30,274 27,503 21,395 27,011 -15.85%
Tax -1,181 -2,088 3,872 -2,251 137,619 -1,571 5,445 -
NP 19,671 20,905 26,948 28,023 165,122 19,824 32,456 -28.40%
-
NP to SH 18,859 18,668 24,530 27,083 163,249 24,757 31,340 -28.74%
-
Tax Rate 5.66% 9.08% -16.78% 7.44% -500.38% 7.34% -20.16% -
Total Cost 125,763 127,429 121,185 80,678 -13,547 93,495 59,559 64.66%
-
Net Worth 501,315 497,281 498,371 475,093 472,252 392,456 268,866 51.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 13,397 26,841 80,497 26,880 - -
Div Payout % - - 54.62% 99.11% 49.31% 108.58% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 501,315 497,281 498,371 475,093 472,252 392,456 268,866 51.54%
NOSH 265,246 265,925 267,941 268,414 268,325 268,805 134,433 57.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.53% 14.09% 18.19% 25.78% 108.94% 17.49% 35.27% -
ROE 3.76% 3.75% 4.92% 5.70% 34.57% 6.31% 11.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.83 55.78 55.29 40.50 56.49 42.16 68.45 -13.76%
EPS 7.11 7.02 9.15 10.09 60.84 9.21 11.66 -28.11%
DPS 0.00 0.00 5.00 10.00 30.00 10.00 0.00 -
NAPS 1.89 1.87 1.86 1.77 1.76 1.46 2.00 -3.70%
Adjusted Per Share Value based on latest NOSH - 268,414
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.02 27.56 27.52 20.20 28.16 21.05 17.10 35.70%
EPS 3.50 3.47 4.56 5.03 30.33 4.60 5.82 -28.77%
DPS 0.00 0.00 2.49 4.99 14.96 4.99 0.00 -
NAPS 0.9314 0.9239 0.9259 0.8827 0.8774 0.7291 0.4995 51.55%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.62 2.58 2.73 2.65 2.54 2.51 2.21 -
P/RPS 4.78 4.63 4.94 6.54 4.50 5.95 3.23 29.89%
P/EPS 36.85 36.75 29.82 26.26 4.17 27.25 9.48 147.42%
EY 2.71 2.72 3.35 3.81 23.95 3.67 10.55 -59.62%
DY 0.00 0.00 1.83 3.77 11.81 3.98 0.00 -
P/NAPS 1.39 1.38 1.47 1.50 1.44 1.72 1.11 16.19%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 31/05/13 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 -
Price 2.87 2.92 2.54 2.71 2.70 2.46 2.56 -
P/RPS 5.23 5.23 4.59 6.69 4.78 5.84 3.74 25.07%
P/EPS 40.37 41.60 27.74 26.86 4.44 26.71 10.98 138.40%
EY 2.48 2.40 3.60 3.72 22.53 3.74 9.11 -58.02%
DY 0.00 0.00 1.97 3.69 11.11 4.07 0.00 -
P/NAPS 1.52 1.56 1.37 1.53 1.53 1.68 1.28 12.15%

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