[CBIP] YoY Cumulative 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- 101.02%

YoY- -80.04%

Quarter Report

CBIP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	250,982	233,265	245,461	293,768	264,894	135,276	149,402	9.02%
YoY %	7.60%	-4.97%	-16.44%	10.90%	95.82%	-9.46%	-	-
Horiz. %	167.99%	156.13%	164.30%	196.63%	177.30%	90.54%	100.00%	-
PBT	42,256	48,744	48,586	43,845	48,898	28,540	29,773	6.00%
YoY %	-13.31%	0.33%	10.81%	-10.33%	71.33%	-4.14%	-	-
Horiz. %	141.93%	163.72%	163.19%	147.26%	164.24%	95.86%	100.00%	-
Tax	-13,733	-8,511	-3,192	-3,269	142,076	17,004	-4,191	21.85%
YoY %	-61.36%	-166.64%	2.36%	-102.30%	735.54%	505.73%	-	-
Horiz. %	327.68%	203.08%	76.16%	78.00%	-3,390.03%	-405.73%	100.00%	-
NP	28,523	40,233	45,394	40,576	190,974	45,544	25,582	1.82%
YoY %	-29.11%	-11.37%	11.87%	-78.75%	319.32%	78.03%	-	-
Horiz. %	111.50%	157.27%	177.45%	158.61%	746.52%	178.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,295	39,769	44,404	37,527	188,006	45,894	25,031	1.45%
YoY %	-31.37%	-10.44%	18.33%	-80.04%	309.65%	83.35%	-	-
Horiz. %	109.04%	158.88%	177.40%	149.92%	751.09%	183.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.50%	17.46%	6.57%	7.46%	-290.56%	-59.58%	14.08%	-
YoY %	86.14%	165.75%	-11.93%	102.57%	-387.68%	-523.15%	-	-
Horiz. %	230.82%	124.01%	46.66%	52.98%	-2,063.64%	-423.15%	100.00%	-
Total Cost	222,459	193,032	200,067	253,192	73,920	89,732	123,820	10.24%
YoY %	15.24%	-3.52%	-20.98%	242.52%	-17.62%	-27.53%	-	-
Horiz. %	179.66%	155.90%	161.58%	204.48%	59.70%	72.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	654,870	626,534	559,691	501,598	472,295	274,239	261,936	16.48%
YoY %	4.52%	11.94%	11.58%	6.20%	72.22%	4.70%	-	-
Horiz. %	250.01%	239.19%	213.67%	191.50%	180.31%	104.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	15,716	15,928	13,262	13,269	107,339	-	6,682	15.30%
YoY %	-1.33%	20.10%	-0.05%	-87.64%	0.00%	-	-	-
Horiz. %	235.20%	238.37%	198.47%	198.58%	1,606.39%	-	100.00%	-
Div Payout %	57.58%	40.05%	29.87%	35.36%	57.09%	-	26.70%	-
YoY %	43.77%	34.08%	-15.53%	-38.06%	0.00%	-	-	-
Horiz. %	215.66%	150.00%	111.87%	132.43%	213.82%	-	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	654,870	626,534	559,691	501,598	472,295	274,239	261,936	16.48%
YoY %	4.52%	11.94%	11.58%	6.20%	72.22%	4.70%	-	-
Horiz. %	250.01%	239.19%	213.67%	191.50%	180.31%	104.70%	100.00%	-
NOSH	538,248	530,961	265,256	265,396	268,349	137,119	133,641	26.10%
YoY %	1.37%	100.17%	-0.05%	-1.10%	95.71%	2.60%	-	-
Horiz. %	402.76%	397.30%	198.48%	198.59%	200.80%	102.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.36%	17.25%	18.49%	13.81%	72.09%	33.67%	17.12%	-
YoY %	-34.14%	-6.71%	33.89%	-80.84%	114.11%	96.67%	-	-
Horiz. %	66.36%	100.76%	108.00%	80.67%	421.09%	196.67%	100.00%	-
ROE	4.17%	6.35%	7.93%	7.48%	39.81%	16.74%	9.56%	-
YoY %	-34.33%	-19.92%	6.02%	-81.21%	137.81%	75.10%	-	-
Horiz. %	43.62%	66.42%	82.95%	78.24%	416.42%	175.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	47.91	43.93	92.54	110.69	98.71	98.66	111.79	-13.15%
YoY %	9.06%	-52.53%	-16.40%	12.14%	0.05%	-11.75%	-	-
Horiz. %	42.86%	39.30%	82.78%	99.02%	88.30%	88.25%	100.00%	-
EPS	5.21	7.49	16.74	14.14	70.06	16.73	18.73	-19.18%
YoY %	-30.44%	-55.26%	18.39%	-79.82%	318.77%	-10.68%	-	-
Horiz. %	27.82%	39.99%	89.38%	75.49%	374.05%	89.32%	100.00%	-
DPS	3.00	3.00	5.00	5.00	40.00	0.00	5.00	-8.15%
YoY %	0.00%	-40.00%	0.00%	-87.50%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	100.00%	100.00%	800.00%	0.00%	100.00%	-
NAPS	1.25	1.18	2.11	1.89	1.76	2.00	1.96	-7.21%
YoY %	5.93%	-44.08%	11.64%	7.39%	-12.00%	2.04%	-	-
Horiz. %	63.78%	60.20%	107.65%	96.43%	89.80%	102.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 265,246
RPS	46.63	43.34	45.60	54.58	49.21	25.13	27.76	9.02%
YoY %	7.59%	-4.96%	-16.45%	10.91%	95.82%	-9.47%	-	-
Horiz. %	167.98%	156.12%	164.27%	196.61%	177.27%	90.53%	100.00%	-
EPS	5.07	7.39	8.25	6.97	34.93	8.53	4.65	1.45%
YoY %	-31.39%	-10.42%	18.36%	-80.05%	309.50%	83.44%	-	-
Horiz. %	109.03%	158.92%	177.42%	149.89%	751.18%	183.44%	100.00%	-
DPS	2.92	2.96	2.46	2.47	19.94	0.00	1.24	15.32%
YoY %	-1.35%	20.33%	-0.40%	-87.61%	0.00%	0.00%	-	-
Horiz. %	235.48%	238.71%	198.39%	199.19%	1,608.06%	0.00%	100.00%	-
NAPS	1.2167	1.164	1.0398	0.9319	0.8775	0.5095	0.4866	16.48%
YoY %	4.53%	11.94%	11.58%	6.20%	72.23%	4.71%	-	-
Horiz. %	250.04%	239.21%	213.69%	191.51%	180.33%	104.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	4.26	4.55	4.73	2.37	2.57	2.03	1.13	24.72%
YoY %	-6.37%	-3.81%	99.58%	-7.78%	26.60%	79.65%	-	-
Horiz. %	376.99%	402.65%	418.58%	209.73%	227.43%	179.65%	100.00%	-
P/EPS	39.16	26.70	26.16	18.53	3.63	5.98	6.73	34.07%
YoY %	46.67%	2.06%	41.18%	410.47%	-39.30%	-11.14%	-	-
Horiz. %	581.87%	396.73%	388.71%	275.33%	53.94%	88.86%	100.00%	-
EY	2.55	3.75	3.82	5.40	27.58	16.74	14.87	-25.44%
YoY %	-32.00%	-1.83%	-29.26%	-80.42%	64.76%	12.58%	-	-
Horiz. %	17.15%	25.22%	25.69%	36.31%	185.47%	112.58%	100.00%	-
DY	1.47	1.50	1.14	1.91	15.75	0.00	3.97	-15.24%
YoY %	-2.00%	31.58%	-40.31%	-87.87%	0.00%	0.00%	-	-
Horiz. %	37.03%	37.78%	28.72%	48.11%	396.73%	0.00%	100.00%	-
P/NAPS	1.63	1.69	2.08	1.39	1.44	1.00	0.64	16.84%
YoY %	-3.55%	-18.75%	49.64%	-3.47%	44.00%	56.25%	-	-
Horiz. %	254.69%	264.06%	325.00%	217.19%	225.00%	156.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	4.17	3.94	5.14	2.59	2.74	1.95	1.42	19.64%
YoY %	5.84%	-23.35%	98.46%	-5.47%	40.51%	37.32%	-	-
Horiz. %	293.66%	277.46%	361.97%	182.39%	192.96%	137.32%	100.00%	-
P/EPS	38.39	23.10	28.43	20.30	3.85	5.74	8.49	28.56%
YoY %	66.19%	-18.75%	40.05%	427.27%	-32.93%	-32.39%	-	-
Horiz. %	452.18%	272.08%	334.86%	239.10%	45.35%	67.61%	100.00%	-
EY	2.61	4.33	3.52	4.93	25.95	17.43	11.78	-22.19%
YoY %	-39.72%	23.01%	-28.60%	-81.00%	48.88%	47.96%	-	-
Horiz. %	22.16%	36.76%	29.88%	41.85%	220.29%	147.96%	100.00%	-
DY	1.50	1.73	1.05	1.74	14.81	0.00	3.14	-11.57%
YoY %	-13.29%	64.76%	-39.66%	-88.25%	0.00%	0.00%	-	-
Horiz. %	47.77%	55.10%	33.44%	55.41%	471.66%	0.00%	100.00%	-
P/NAPS	1.60	1.47	2.26	1.52	1.53	0.96	0.81	12.00%
YoY %	8.84%	-34.96%	48.68%	-0.65%	59.38%	18.52%	-	-
Horiz. %	197.53%	181.48%	279.01%	187.65%	188.89%	118.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos