[CBIP] YoY Annualized Quarter 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- -23.73%
YoY- 193.58%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 476,370 526,480 573,148 498,126 307,461 308,718 345,061 5.51%
PBT 98,089 100,845 97,052 105,562 66,200 75,946 40,294 15.97%
Tax -22,942 -7,517 -10,240 186,433 31,558 -10,490 -2,406 45.59%
NP 75,146 93,328 86,812 291,996 97,758 65,456 37,888 12.08%
-
NP to SH 72,877 89,345 79,353 286,785 97,684 64,186 36,352 12.28%
-
Tax Rate 23.39% 7.45% 10.55% -176.61% -47.67% 13.81% 5.97% -
Total Cost 401,224 433,152 486,336 206,130 209,702 243,262 307,173 4.55%
-
Net Worth 637,764 580,956 522,713 474,934 271,344 273,013 236,666 17.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 42,166 28,296 35,378 178,883 - 17,585 9,015 29.30%
Div Payout % 57.86% 31.67% 44.58% 62.38% - 27.40% 24.80% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 637,764 580,956 522,713 474,934 271,344 273,013 236,666 17.95%
NOSH 527,078 265,277 265,336 268,324 135,672 131,890 135,238 25.43%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.77% 17.73% 15.15% 58.62% 31.80% 21.20% 10.98% -
ROE 11.43% 15.38% 15.18% 60.38% 36.00% 23.51% 15.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.38 198.46 216.01 185.64 226.62 234.07 255.15 -15.87%
EPS 13.83 33.68 29.91 106.88 36.00 48.67 26.88 -10.47%
DPS 8.00 10.67 13.33 66.67 0.00 13.33 6.67 3.07%
NAPS 1.21 2.19 1.97 1.77 2.00 2.07 1.75 -5.96%
Adjusted Per Share Value based on latest NOSH - 268,414
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.18 111.82 121.73 105.80 65.30 65.57 73.29 5.51%
EPS 15.48 18.98 16.85 60.91 20.75 13.63 7.72 12.28%
DPS 8.96 6.01 7.51 37.99 0.00 3.74 1.91 29.36%
NAPS 1.3546 1.2339 1.1102 1.0087 0.5763 0.5799 0.5027 17.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.87 4.90 2.75 2.65 1.74 1.71 1.55 -
P/RPS 2.07 2.47 1.27 1.43 0.77 0.73 0.61 22.57%
P/EPS 13.52 14.55 9.20 2.48 2.42 3.51 5.77 15.24%
EY 7.39 6.87 10.88 40.33 41.38 28.46 17.34 -13.24%
DY 4.28 2.18 4.85 25.16 0.00 7.80 4.30 -0.07%
P/NAPS 1.55 2.24 1.40 1.50 0.87 0.83 0.89 9.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 11/11/09 -
Price 1.92 2.18 3.11 2.71 1.98 1.69 1.45 -
P/RPS 2.12 1.10 1.44 1.46 0.87 0.72 0.57 24.46%
P/EPS 13.89 6.47 10.40 2.54 2.75 3.47 5.39 17.08%
EY 7.20 15.45 9.62 39.44 36.36 28.80 18.54 -14.57%
DY 4.17 4.89 4.29 24.60 0.00 7.89 4.60 -1.62%
P/NAPS 1.59 1.00 1.58 1.53 0.99 0.82 0.83 11.43%

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