[CBIP] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 76.92%
YoY- 58.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 149,399 124,422 121,039 160,580 136,093 145,434 148,334 0.47%
PBT 27,048 22,745 25,841 54,350 28,944 20,852 22,993 11.42%
Tax -2,446 -1,228 7,378 -27,690 -4,319 -1,181 -2,088 11.11%
NP 24,602 21,517 33,219 26,660 24,625 19,671 20,905 11.45%
-
NP to SH 22,605 21,117 23,287 38,901 21,988 18,859 18,668 13.59%
-
Tax Rate 9.04% 5.40% -28.55% 50.95% 14.92% 5.66% 9.08% -
Total Cost 124,797 102,905 87,820 133,920 111,468 125,763 127,429 -1.38%
-
Net Worth 581,043 559,759 562,282 530,610 522,513 501,315 497,281 10.92%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,959 - 132 - 13,261 - - -
Div Payout % 35.21% - 0.57% - 60.31% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 581,043 559,759 562,282 530,610 522,513 501,315 497,281 10.92%
NOSH 265,316 265,288 265,227 265,305 265,235 265,246 265,925 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.47% 17.29% 27.44% 16.60% 18.09% 13.53% 14.09% -
ROE 3.89% 3.77% 4.14% 7.33% 4.21% 3.76% 3.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.31 46.90 45.64 60.53 51.31 54.83 55.78 0.63%
EPS 8.52 7.96 8.78 14.66 8.29 7.11 7.02 13.76%
DPS 3.00 0.00 0.05 0.00 5.00 0.00 0.00 -
NAPS 2.19 2.11 2.12 2.00 1.97 1.89 1.87 11.09%
Adjusted Per Share Value based on latest NOSH - 265,305
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.76 23.12 22.49 29.83 25.28 27.02 27.56 0.48%
EPS 4.20 3.92 4.33 7.23 4.09 3.50 3.47 13.56%
DPS 1.48 0.00 0.02 0.00 2.46 0.00 0.00 -
NAPS 1.0795 1.04 1.0447 0.9858 0.9708 0.9314 0.9239 10.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.90 4.38 4.44 3.21 2.75 2.62 2.58 -
P/RPS 8.70 9.34 9.73 5.30 5.36 4.78 4.63 52.21%
P/EPS 57.51 55.03 50.57 21.89 33.17 36.85 36.75 34.75%
EY 1.74 1.82 1.98 4.57 3.01 2.71 2.72 -25.73%
DY 0.61 0.00 0.01 0.00 1.82 0.00 0.00 -
P/NAPS 2.24 2.08 2.09 1.61 1.40 1.39 1.38 38.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 25/08/14 29/05/14 25/02/14 21/11/13 19/08/13 31/05/13 -
Price 2.18 4.76 4.54 3.87 3.11 2.87 2.92 -
P/RPS 3.87 10.15 9.95 6.39 6.06 5.23 5.23 -18.17%
P/EPS 25.59 59.80 51.71 26.39 37.52 40.37 41.60 -27.64%
EY 3.91 1.67 1.93 3.79 2.67 2.48 2.40 38.41%
DY 1.38 0.00 0.01 0.00 1.61 0.00 0.00 -
P/NAPS 1.00 2.26 2.14 1.94 1.58 1.52 1.56 -25.63%

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