[CBIP] QoQ TTM 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- -0.12%
YoY- 169.47%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 550,602 556,743 521,728 465,610 452,229 373,819 322,611 42.86%
PBT 97,195 103,846 102,248 106,183 97,019 86,892 76,661 17.15%
Tax -1,648 137,152 137,669 139,242 148,158 16,936 29,114 -
NP 95,547 240,998 239,917 245,425 245,177 103,828 105,775 -6.56%
-
NP to SH 89,140 233,530 239,619 246,429 246,715 107,476 104,603 -10.12%
-
Tax Rate 1.70% -132.07% -134.64% -131.13% -152.71% -19.49% -37.98% -
Total Cost 455,055 315,745 281,811 220,185 207,052 269,991 216,836 63.99%
-
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 53,534 134,032 147,616 134,219 107,378 26,880 - -
Div Payout % 60.06% 57.39% 61.60% 54.47% 43.52% 25.01% - -
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 17.35% 43.29% 45.99% 52.71% 54.22% 27.77% 32.79% -
ROE 17.78% 46.96% 48.08% 51.87% 52.24% 27.39% 38.91% -
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 207.58 209.36 194.72 173.47 168.54 139.07 239.98 -9.22%
EPS 33.61 87.82 89.43 91.81 91.95 39.98 77.81 -42.88%
DPS 20.00 50.00 55.00 50.00 40.02 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 102.30 103.44 96.93 86.50 84.02 69.45 59.94 42.86%
EPS 16.56 43.39 44.52 45.78 45.84 19.97 19.43 -10.11%
DPS 9.95 24.90 27.43 24.94 19.95 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 1.26 1.23 1.40 1.53 1.51 1.80 0.92 23.34%
P/EPS 7.80 2.94 3.05 2.89 2.76 6.28 2.84 96.23%
EY 12.83 34.04 32.76 34.64 36.20 15.93 35.21 -49.01%
DY 7.63 19.38 20.15 18.87 15.76 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 1.38 1.39 1.30 1.56 1.60 1.77 1.07 18.50%
P/EPS 8.54 3.33 2.84 2.95 2.94 6.15 3.29 88.98%
EY 11.71 30.07 35.21 33.88 34.05 16.25 30.39 -47.07%
DY 6.97 17.12 21.65 18.45 14.82 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