[CBIP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.86%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 490,922 587,536 529,788 270,552 298,804 341,398 313,984 7.72%
PBT 97,172 87,690 97,796 57,080 59,546 34,450 62,550 7.61%
Tax -6,384 -6,538 284,152 34,008 -8,382 1,698 -5,814 1.57%
NP 90,788 81,152 381,948 91,088 51,164 36,148 56,736 8.14%
-
NP to SH 88,808 75,054 376,012 91,788 50,062 34,336 56,178 7.92%
-
Tax Rate 6.57% 7.46% -290.56% -59.58% 14.08% -4.93% 9.29% -
Total Cost 400,134 506,384 147,840 179,464 247,640 305,250 257,248 7.63%
-
Net Worth 559,691 501,598 472,295 274,239 261,936 225,752 204,958 18.21%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 26,525 26,539 214,679 - 13,364 13,518 - -
Div Payout % 29.87% 35.36% 57.09% - 26.70% 39.37% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 559,691 501,598 472,295 274,239 261,936 225,752 204,958 18.21%
NOSH 265,256 265,396 268,349 137,119 133,641 135,181 137,556 11.56%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.49% 13.81% 72.09% 33.67% 17.12% 10.59% 18.07% -
ROE 15.87% 14.96% 79.61% 33.47% 19.11% 15.21% 27.41% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 185.07 221.38 197.42 197.31 223.59 252.55 228.26 -3.43%
EPS 33.48 28.28 140.12 33.46 37.46 25.40 40.84 -3.25%
DPS 10.00 10.00 80.00 0.00 10.00 10.00 0.00 -
NAPS 2.11 1.89 1.76 2.00 1.96 1.67 1.49 5.96%
Adjusted Per Share Value based on latest NOSH - 137,121
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 104.27 124.79 112.52 57.46 63.46 72.51 66.69 7.72%
EPS 18.86 15.94 79.86 19.50 10.63 7.29 11.93 7.92%
DPS 5.63 5.64 45.60 0.00 2.84 2.87 0.00 -
NAPS 1.1888 1.0654 1.0031 0.5825 0.5563 0.4795 0.4353 18.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.38 2.62 2.54 2.00 1.26 1.52 1.86 -
P/RPS 2.37 1.18 1.29 1.01 0.56 0.60 0.81 19.58%
P/EPS 13.08 9.26 1.81 2.99 3.36 5.98 4.55 19.23%
EY 7.64 10.79 55.17 33.47 29.73 16.71 21.96 -16.12%
DY 2.28 3.82 31.50 0.00 7.94 6.58 0.00 -
P/NAPS 2.08 1.39 1.44 1.00 0.64 0.91 1.25 8.85%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 19/08/13 16/08/12 25/08/11 23/08/10 21/08/09 11/08/08 -
Price 4.76 2.87 2.70 1.92 1.59 1.54 1.74 -
P/RPS 2.57 1.30 1.37 0.97 0.71 0.61 0.76 22.50%
P/EPS 14.22 10.15 1.93 2.87 4.24 6.06 4.26 22.23%
EY 7.03 9.85 51.90 34.86 23.56 16.49 23.47 -18.19%
DY 2.10 3.48 29.63 0.00 6.29 6.49 0.00 -
P/NAPS 2.26 1.52 1.53 0.96 0.81 0.92 1.17 11.59%

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