[CBIP] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.08%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 600,893 590,441 521,728 322,611 351,410 331,468 409,903 6.57%
PBT 108,446 127,139 102,248 76,661 80,931 49,083 70,562 7.42%
Tax -11,224 -35,370 143,697 29,114 -13,141 -6,779 -7,629 6.64%
NP 97,222 91,769 245,945 105,775 67,790 42,304 62,933 7.51%
-
NP to SH 91,205 98,416 239,619 104,603 66,328 40,381 62,933 6.37%
-
Tax Rate 10.35% 27.82% -140.54% -37.98% 16.24% 13.81% 10.81% -
Total Cost 503,671 498,672 275,783 216,836 283,620 289,164 346,970 6.40%
-
Net Worth 600,455 530,648 485,215 380,483 287,599 260,230 216,187 18.55%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 42,510 26,532 147,441 - 13,132 7,071 6,798 35.71%
Div Payout % 46.61% 26.96% 61.53% - 19.80% 17.51% 10.80% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 600,455 530,648 485,215 380,483 287,599 260,230 216,187 18.55%
NOSH 531,376 265,324 268,075 134,446 131,324 141,429 135,967 25.49%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.18% 15.54% 47.14% 32.79% 19.29% 12.76% 15.35% -
ROE 15.19% 18.55% 49.38% 27.49% 23.06% 15.52% 29.11% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 113.08 222.54 194.62 239.95 267.59 234.37 301.47 -15.07%
EPS 17.17 37.10 89.38 38.90 50.51 29.79 44.26 -14.59%
DPS 8.00 10.00 55.00 0.00 10.00 5.00 5.00 8.14%
NAPS 1.13 2.00 1.81 2.83 2.19 1.84 1.59 -5.53%
Adjusted Per Share Value based on latest NOSH - 134,433
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 127.63 125.41 110.81 68.52 74.64 70.40 87.06 6.58%
EPS 19.37 20.90 50.89 22.22 14.09 8.58 13.37 6.37%
DPS 9.03 5.64 31.32 0.00 2.79 1.50 1.44 35.77%
NAPS 1.2753 1.1271 1.0306 0.8081 0.6108 0.5527 0.4592 18.54%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.01 3.21 2.73 2.21 1.84 1.39 0.81 -
P/RPS 1.78 1.44 1.40 0.92 0.69 0.59 0.27 36.91%
P/EPS 11.71 8.65 3.05 2.84 3.64 4.87 1.75 37.25%
EY 8.54 11.56 32.74 35.20 27.45 20.54 57.14 -27.14%
DY 3.98 3.12 20.15 0.00 5.43 3.60 6.17 -7.04%
P/NAPS 1.78 1.61 1.51 0.78 0.84 0.76 0.51 23.14%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 28/02/13 22/02/12 24/02/11 25/02/10 27/02/09 -
Price 2.07 3.87 2.54 2.56 1.97 1.29 0.90 -
P/RPS 1.83 1.74 1.31 1.07 0.74 0.55 0.30 35.15%
P/EPS 12.06 10.43 2.84 3.29 3.90 4.52 1.94 35.58%
EY 8.29 9.58 35.19 30.39 25.64 22.13 51.43 -26.21%
DY 3.86 2.58 21.65 0.00 5.08 3.88 5.56 -5.89%
P/NAPS 1.83 1.94 1.40 0.90 0.90 0.70 0.57 21.44%

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