[CBIP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.75%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 521,728 465,610 452,229 373,819 322,611 350,467 337,284 33.57%
PBT 102,248 106,183 97,019 86,892 76,661 73,621 79,698 17.98%
Tax 137,669 139,242 148,158 16,936 29,114 18,396 8,054 557.88%
NP 239,917 245,425 245,177 103,828 105,775 92,017 87,752 94.93%
-
NP to SH 239,619 246,429 246,715 107,476 104,603 91,451 87,191 95.60%
-
Tax Rate -134.64% -131.13% -152.71% -19.49% -37.98% -24.99% -10.11% -
Total Cost 281,811 220,185 207,052 269,991 216,836 258,450 249,532 8.40%
-
Net Worth 498,371 475,093 472,252 392,456 268,866 271,383 274,243 48.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 147,616 134,219 107,378 26,880 - - 6,595 686.78%
Div Payout % 61.60% 54.47% 43.52% 25.01% - - 7.56% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 498,371 475,093 472,252 392,456 268,866 271,383 274,243 48.64%
NOSH 267,941 268,414 268,325 268,805 134,433 135,691 137,121 55.98%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 45.99% 52.71% 54.22% 27.77% 32.79% 26.26% 26.02% -
ROE 48.08% 51.87% 52.24% 27.39% 38.91% 33.70% 31.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.72 173.47 168.54 139.07 239.98 258.28 245.97 -14.36%
EPS 89.43 91.81 91.95 39.98 77.81 67.40 63.59 25.39%
DPS 55.00 50.00 40.02 10.00 0.00 0.00 4.81 403.81%
NAPS 1.86 1.77 1.76 1.46 2.00 2.00 2.00 -4.70%
Adjusted Per Share Value based on latest NOSH - 268,805
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.93 86.50 84.02 69.45 59.94 65.11 62.66 33.57%
EPS 44.52 45.78 45.84 19.97 19.43 16.99 16.20 95.59%
DPS 27.43 24.94 19.95 4.99 0.00 0.00 1.23 684.86%
NAPS 0.9259 0.8827 0.8774 0.7291 0.4995 0.5042 0.5095 48.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.73 2.65 2.54 2.51 2.21 1.74 2.00 -
P/RPS 1.40 1.53 1.51 1.80 0.92 0.67 0.81 43.78%
P/EPS 3.05 2.89 2.76 6.28 2.84 2.58 3.15 -2.11%
EY 32.76 34.64 36.20 15.93 35.21 38.73 31.79 2.01%
DY 20.15 18.87 15.76 3.98 0.00 0.00 2.40 310.43%
P/NAPS 1.47 1.50 1.44 1.72 1.11 0.87 1.00 29.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 01/11/12 16/08/12 30/05/12 22/02/12 17/11/11 25/08/11 -
Price 2.54 2.71 2.70 2.46 2.56 1.98 1.92 -
P/RPS 1.30 1.56 1.60 1.77 1.07 0.77 0.78 40.35%
P/EPS 2.84 2.95 2.94 6.15 3.29 2.94 3.02 -3.99%
EY 35.21 33.88 34.05 16.25 30.39 34.04 33.12 4.14%
DY 21.65 18.45 14.82 4.07 0.00 0.00 2.51 317.85%
P/NAPS 1.37 1.53 1.53 1.68 1.28 0.99 0.96 26.61%

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