[CBIP] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.91%
YoY- -25.55%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 571,805 536,831 541,274 563,311 588,697 597,499 600,893 -3.25%
PBT 133,087 132,658 143,042 106,382 108,557 106,412 108,446 14.63%
Tax -42,088 -32,634 -29,708 -22,796 -16,496 -10,421 -1,882 695.27%
NP 90,999 100,024 113,334 83,586 92,061 95,991 106,564 -10.00%
-
NP to SH 81,173 85,302 97,985 78,854 86,570 89,917 91,205 -7.48%
-
Tax Rate 31.62% 24.60% 20.77% 21.43% 15.20% 9.79% 1.74% -
Total Cost 480,806 436,807 427,940 479,725 496,636 501,508 494,329 -1.83%
-
Net Worth 655,286 648,979 667,331 636,596 625,928 611,083 531,325 15.01%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 52,502 52,502 52,743 31,724 23,900 23,900 8,092 248.26%
Div Payout % 64.68% 61.55% 53.83% 40.23% 27.61% 26.58% 8.87% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 655,286 648,979 667,331 636,596 625,928 611,083 531,325 15.01%
NOSH 538,248 523,370 525,458 526,113 530,447 531,376 531,325 0.86%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.91% 18.63% 20.94% 14.84% 15.64% 16.07% 17.73% -
ROE 12.39% 13.14% 14.68% 12.39% 13.83% 14.71% 17.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 109.08 102.57 103.01 107.07 110.98 112.44 113.09 -2.38%
EPS 15.48 16.30 18.65 14.99 16.32 16.92 17.17 -6.68%
DPS 10.00 10.00 10.00 6.00 4.51 4.50 1.52 251.50%
NAPS 1.25 1.24 1.27 1.21 1.18 1.15 1.00 16.05%
Adjusted Per Share Value based on latest NOSH - 526,113
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 106.23 99.74 100.56 104.66 109.37 111.01 111.64 -3.26%
EPS 15.08 15.85 18.20 14.65 16.08 16.71 16.94 -7.46%
DPS 9.75 9.75 9.80 5.89 4.44 4.44 1.50 248.68%
NAPS 1.2174 1.2057 1.2398 1.1827 1.1629 1.1353 0.9871 15.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.04 2.27 2.05 1.87 2.00 2.04 2.01 -
P/RPS 1.87 2.21 1.99 1.75 1.80 1.81 1.78 3.34%
P/EPS 13.17 13.93 10.99 12.48 12.25 12.06 11.71 8.15%
EY 7.59 7.18 9.10 8.01 8.16 8.29 8.54 -7.56%
DY 4.90 4.41 4.88 3.21 2.25 2.20 0.76 246.80%
P/NAPS 1.63 1.83 1.61 1.55 1.69 1.77 2.01 -13.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 24/02/16 18/11/15 18/08/15 28/05/15 25/02/15 -
Price 2.00 2.07 2.15 1.92 1.73 2.03 2.07 -
P/RPS 1.83 2.02 2.09 1.79 1.56 1.81 1.83 0.00%
P/EPS 12.92 12.70 11.53 12.81 10.60 12.00 12.06 4.70%
EY 7.74 7.87 8.67 7.81 9.43 8.34 8.29 -4.47%
DY 5.00 4.83 4.65 3.13 2.60 2.22 0.74 257.81%
P/NAPS 1.60 1.67 1.69 1.59 1.47 1.77 2.07 -15.78%

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