[CBIP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.51%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 501,964 466,530 490,922 587,536 529,788 270,552 298,804 9.02%
PBT 84,512 97,488 97,172 87,690 97,796 57,080 59,546 6.00%
Tax -27,466 -17,022 -6,384 -6,538 284,152 34,008 -8,382 21.85%
NP 57,046 80,466 90,788 81,152 381,948 91,088 51,164 1.82%
-
NP to SH 54,590 79,538 88,808 75,054 376,012 91,788 50,062 1.45%
-
Tax Rate 32.50% 17.46% 6.57% 7.46% -290.56% -59.58% 14.08% -
Total Cost 444,918 386,064 400,134 506,384 147,840 179,464 247,640 10.24%
-
Net Worth 654,870 626,534 559,691 501,598 472,295 274,239 261,936 16.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 31,433 31,857 26,525 26,539 214,679 - 13,364 15.30%
Div Payout % 57.58% 40.05% 29.87% 35.36% 57.09% - 26.70% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 654,870 626,534 559,691 501,598 472,295 274,239 261,936 16.48%
NOSH 538,248 530,961 265,256 265,396 268,349 137,119 133,641 26.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.36% 17.25% 18.49% 13.81% 72.09% 33.67% 17.12% -
ROE 8.34% 12.69% 15.87% 14.96% 79.61% 33.47% 19.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.81 87.87 185.07 221.38 197.42 197.31 223.59 -13.16%
EPS 10.42 14.98 33.48 28.28 140.12 33.46 37.46 -19.18%
DPS 6.00 6.00 10.00 10.00 80.00 0.00 10.00 -8.15%
NAPS 1.25 1.18 2.11 1.89 1.76 2.00 1.96 -7.21%
Adjusted Per Share Value based on latest NOSH - 265,246
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 93.26 86.68 91.21 109.16 98.43 50.27 55.51 9.02%
EPS 10.14 14.78 16.50 13.94 69.86 17.05 9.30 1.45%
DPS 5.84 5.92 4.93 4.93 39.88 0.00 2.48 15.32%
NAPS 1.2167 1.164 1.0398 0.9319 0.8775 0.5095 0.4866 16.48%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.04 2.00 4.38 2.62 2.54 2.00 1.26 -
P/RPS 2.13 2.28 2.37 1.18 1.29 1.01 0.56 24.91%
P/EPS 19.58 13.35 13.08 9.26 1.81 2.99 3.36 34.11%
EY 5.11 7.49 7.64 10.79 55.17 33.47 29.73 -25.41%
DY 2.94 3.00 2.28 3.82 31.50 0.00 7.94 -15.24%
P/NAPS 1.63 1.69 2.08 1.39 1.44 1.00 0.64 16.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 18/08/15 25/08/14 19/08/13 16/08/12 25/08/11 23/08/10 -
Price 2.00 1.73 4.76 2.87 2.70 1.92 1.59 -
P/RPS 2.09 1.97 2.57 1.30 1.37 0.97 0.71 19.69%
P/EPS 19.19 11.55 14.22 10.15 1.93 2.87 4.24 28.58%
EY 5.21 8.66 7.03 9.85 51.90 34.86 23.56 -22.21%
DY 3.00 3.47 2.10 3.48 29.63 0.00 6.29 -11.59%
P/NAPS 1.60 1.47 2.26 1.52 1.53 0.96 0.81 12.00%

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