[CBIP] YoY Cumulative 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- 109.71%
YoY- 83.35%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 245,461 293,768 264,894 135,276 149,402 170,699 156,992 7.72%
PBT 48,586 43,845 48,898 28,540 29,773 17,225 31,275 7.61%
Tax -3,192 -3,269 142,076 17,004 -4,191 849 -2,907 1.57%
NP 45,394 40,576 190,974 45,544 25,582 18,074 28,368 8.14%
-
NP to SH 44,404 37,527 188,006 45,894 25,031 17,168 28,089 7.92%
-
Tax Rate 6.57% 7.46% -290.56% -59.58% 14.08% -4.93% 9.29% -
Total Cost 200,067 253,192 73,920 89,732 123,820 152,625 128,624 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 13,262 13,269 107,339 - 6,682 6,759 - -
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 7.93% 7.48% 39.81% 16.74% 9.56% 7.60% 13.70% -
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 92.54 110.69 98.71 98.66 111.79 126.27 114.13 -3.43%
EPS 16.74 14.14 70.06 16.73 18.73 12.70 20.42 -3.25%
DPS 5.00 5.00 40.00 0.00 5.00 5.00 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 52.13 62.40 56.26 28.73 31.73 36.26 33.34 7.73%
EPS 9.43 7.97 39.93 9.75 5.32 3.65 5.97 7.91%
DPS 2.82 2.82 22.80 0.00 1.42 1.44 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 4.73 2.37 2.57 2.03 1.13 1.20 1.63 19.41%
P/EPS 26.16 18.53 3.63 5.98 6.73 11.97 9.11 19.21%
EY 3.82 5.40 27.58 16.74 14.87 8.36 10.98 -16.12%
DY 1.14 1.91 15.75 0.00 3.97 3.29 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 5.14 2.59 2.74 1.95 1.42 1.22 1.52 22.50%
P/EPS 28.43 20.30 3.85 5.74 8.49 12.13 8.52 22.23%
EY 3.52 4.93 25.95 17.43 11.78 8.25 11.74 -18.18%
DY 1.05 1.74 14.81 0.00 3.14 3.25 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