[CBIP] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 129.55%
YoY- 182.96%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 556,743 521,728 465,610 452,229 373,819 322,611 350,467 36.10%
PBT 103,846 102,248 106,183 97,019 86,892 76,661 73,621 25.74%
Tax 137,152 137,669 139,242 148,158 16,936 29,114 18,396 281.17%
NP 240,998 239,917 245,425 245,177 103,828 105,775 92,017 89.89%
-
NP to SH 233,530 239,619 246,429 246,715 107,476 104,603 91,451 86.71%
-
Tax Rate -132.07% -134.64% -131.13% -152.71% -19.49% -37.98% -24.99% -
Total Cost 315,745 281,811 220,185 207,052 269,991 216,836 258,450 14.26%
-
Net Worth 497,281 498,371 475,093 472,252 392,456 268,866 271,383 49.68%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 134,032 147,616 134,219 107,378 26,880 - - -
Div Payout % 57.39% 61.60% 54.47% 43.52% 25.01% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 497,281 498,371 475,093 472,252 392,456 268,866 271,383 49.68%
NOSH 265,925 267,941 268,414 268,325 268,805 134,433 135,691 56.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 43.29% 45.99% 52.71% 54.22% 27.77% 32.79% 26.26% -
ROE 46.96% 48.08% 51.87% 52.24% 27.39% 38.91% 33.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 209.36 194.72 173.47 168.54 139.07 239.98 258.28 -13.05%
EPS 87.82 89.43 91.81 91.95 39.98 77.81 67.40 19.27%
DPS 50.00 55.00 50.00 40.02 10.00 0.00 0.00 -
NAPS 1.87 1.86 1.77 1.76 1.46 2.00 2.00 -4.37%
Adjusted Per Share Value based on latest NOSH - 268,325
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 118.25 110.81 98.89 96.05 79.40 68.52 74.44 36.10%
EPS 49.60 50.89 52.34 52.40 22.83 22.22 19.42 86.74%
DPS 28.47 31.35 28.51 22.81 5.71 0.00 0.00 -
NAPS 1.0562 1.0585 1.0091 1.003 0.8336 0.5711 0.5764 49.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.58 2.73 2.65 2.54 2.51 2.21 1.74 -
P/RPS 1.23 1.40 1.53 1.51 1.80 0.92 0.67 49.87%
P/EPS 2.94 3.05 2.89 2.76 6.28 2.84 2.58 9.08%
EY 34.04 32.76 34.64 36.20 15.93 35.21 38.73 -8.23%
DY 19.38 20.15 18.87 15.76 3.98 0.00 0.00 -
P/NAPS 1.38 1.47 1.50 1.44 1.72 1.11 0.87 35.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 -
Price 2.92 2.54 2.71 2.70 2.46 2.56 1.98 -
P/RPS 1.39 1.30 1.56 1.60 1.77 1.07 0.77 48.20%
P/EPS 3.33 2.84 2.95 2.94 6.15 3.29 2.94 8.65%
EY 30.07 35.21 33.88 34.05 16.25 30.39 34.04 -7.92%
DY 17.12 21.65 18.45 14.82 4.07 0.00 0.00 -
P/NAPS 1.56 1.37 1.53 1.53 1.68 1.28 0.99 35.37%

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