[CBIP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.59%
YoY- -18.81%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 124,422 121,039 160,580 136,093 145,434 148,334 148,133 -11.00%
PBT 22,745 25,841 54,350 28,944 20,852 22,993 23,076 -0.96%
Tax -1,228 7,378 -27,690 -4,319 -1,181 -2,088 3,872 -
NP 21,517 33,219 26,660 24,625 19,671 20,905 26,948 -13.96%
-
NP to SH 21,117 23,287 38,901 21,988 18,859 18,668 24,530 -9.53%
-
Tax Rate 5.40% -28.55% 50.95% 14.92% 5.66% 9.08% -16.78% -
Total Cost 102,905 87,820 133,920 111,468 125,763 127,429 121,185 -10.35%
-
Net Worth 559,759 562,282 530,610 522,513 501,315 497,281 498,371 8.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 132 - 13,261 - - 13,397 -
Div Payout % - 0.57% - 60.31% - - 54.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 559,759 562,282 530,610 522,513 501,315 497,281 498,371 8.07%
NOSH 265,288 265,227 265,305 265,235 265,246 265,925 267,941 -0.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.29% 27.44% 16.60% 18.09% 13.53% 14.09% 18.19% -
ROE 3.77% 4.14% 7.33% 4.21% 3.76% 3.75% 4.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.90 45.64 60.53 51.31 54.83 55.78 55.29 -10.41%
EPS 7.96 8.78 14.66 8.29 7.11 7.02 9.15 -8.89%
DPS 0.00 0.05 0.00 5.00 0.00 0.00 5.00 -
NAPS 2.11 2.12 2.00 1.97 1.89 1.87 1.86 8.79%
Adjusted Per Share Value based on latest NOSH - 265,235
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.12 22.49 29.83 25.28 27.02 27.56 27.52 -10.99%
EPS 3.92 4.33 7.23 4.09 3.50 3.47 4.56 -9.61%
DPS 0.00 0.02 0.00 2.46 0.00 0.00 2.49 -
NAPS 1.04 1.0447 0.9858 0.9708 0.9314 0.9239 0.9259 8.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.38 4.44 3.21 2.75 2.62 2.58 2.73 -
P/RPS 9.34 9.73 5.30 5.36 4.78 4.63 4.94 53.08%
P/EPS 55.03 50.57 21.89 33.17 36.85 36.75 29.82 50.61%
EY 1.82 1.98 4.57 3.01 2.71 2.72 3.35 -33.49%
DY 0.00 0.01 0.00 1.82 0.00 0.00 1.83 -
P/NAPS 2.08 2.09 1.61 1.40 1.39 1.38 1.47 26.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 25/02/14 21/11/13 19/08/13 31/05/13 28/02/13 -
Price 4.76 4.54 3.87 3.11 2.87 2.92 2.54 -
P/RPS 10.15 9.95 6.39 6.06 5.23 5.23 4.59 69.98%
P/EPS 59.80 51.71 26.39 37.52 40.37 41.60 27.74 67.11%
EY 1.67 1.93 3.79 2.67 2.48 2.40 3.60 -40.15%
DY 0.00 0.01 0.00 1.61 0.00 0.00 1.97 -
P/NAPS 2.26 2.14 1.94 1.58 1.52 1.56 1.37 39.74%

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