[CBIP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.43%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 136,093 145,434 148,334 148,133 108,701 151,575 113,319 12.97%
PBT 28,944 20,852 22,993 23,076 30,274 27,503 21,395 22.29%
Tax -4,319 -1,181 -2,088 3,872 -2,251 137,619 -1,571 96.12%
NP 24,625 19,671 20,905 26,948 28,023 165,122 19,824 15.54%
-
NP to SH 21,988 18,859 18,668 24,530 27,083 163,249 24,757 -7.59%
-
Tax Rate 14.92% 5.66% 9.08% -16.78% 7.44% -500.38% 7.34% -
Total Cost 111,468 125,763 127,429 121,185 80,678 -13,547 93,495 12.42%
-
Net Worth 522,513 501,315 497,281 498,371 475,093 472,252 392,456 21.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,261 - - 13,397 26,841 80,497 26,880 -37.53%
Div Payout % 60.31% - - 54.62% 99.11% 49.31% 108.58% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 522,513 501,315 497,281 498,371 475,093 472,252 392,456 21.00%
NOSH 265,235 265,246 265,925 267,941 268,414 268,325 268,805 -0.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.09% 13.53% 14.09% 18.19% 25.78% 108.94% 17.49% -
ROE 4.21% 3.76% 3.75% 4.92% 5.70% 34.57% 6.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.31 54.83 55.78 55.29 40.50 56.49 42.16 13.97%
EPS 8.29 7.11 7.02 9.15 10.09 60.84 9.21 -6.76%
DPS 5.00 0.00 0.00 5.00 10.00 30.00 10.00 -36.97%
NAPS 1.97 1.89 1.87 1.86 1.77 1.76 1.46 22.08%
Adjusted Per Share Value based on latest NOSH - 267,941
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.28 27.02 27.56 27.52 20.20 28.16 21.05 12.97%
EPS 4.09 3.50 3.47 4.56 5.03 30.33 4.60 -7.52%
DPS 2.46 0.00 0.00 2.49 4.99 14.96 4.99 -37.56%
NAPS 0.9708 0.9314 0.9239 0.9259 0.8827 0.8774 0.7291 21.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.75 2.62 2.58 2.73 2.65 2.54 2.51 -
P/RPS 5.36 4.78 4.63 4.94 6.54 4.50 5.95 -6.71%
P/EPS 33.17 36.85 36.75 29.82 26.26 4.17 27.25 13.99%
EY 3.01 2.71 2.72 3.35 3.81 23.95 3.67 -12.37%
DY 1.82 0.00 0.00 1.83 3.77 11.81 3.98 -40.61%
P/NAPS 1.40 1.39 1.38 1.47 1.50 1.44 1.72 -12.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 31/05/13 28/02/13 01/11/12 16/08/12 30/05/12 -
Price 3.11 2.87 2.92 2.54 2.71 2.70 2.46 -
P/RPS 6.06 5.23 5.23 4.59 6.69 4.78 5.84 2.49%
P/EPS 37.52 40.37 41.60 27.74 26.86 4.44 26.71 25.40%
EY 2.67 2.48 2.40 3.60 3.72 22.53 3.74 -20.10%
DY 1.61 0.00 0.00 1.97 3.69 11.11 4.07 -46.08%
P/NAPS 1.58 1.52 1.56 1.37 1.53 1.53 1.68 -4.00%

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
Post a Comment