[CBIP] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.4%
YoY- 129.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 541,274 600,893 590,441 521,728 322,611 351,410 331,468 8.51%
PBT 143,089 108,446 127,139 102,248 76,661 80,931 49,083 19.51%
Tax -19,852 -11,224 -35,370 143,697 29,114 -13,141 -6,779 19.60%
NP 123,237 97,222 91,769 245,945 105,775 67,790 42,304 19.49%
-
NP to SH 97,985 91,205 98,416 239,619 104,603 66,328 40,381 15.91%
-
Tax Rate 13.87% 10.35% 27.82% -140.54% -37.98% 16.24% 13.81% -
Total Cost 418,037 503,671 498,672 275,783 216,836 283,620 289,164 6.33%
-
Net Worth 667,405 600,455 530,648 485,215 380,483 287,599 260,230 16.98%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 52,551 42,510 26,532 147,441 - 13,132 7,071 39.67%
Div Payout % 53.63% 46.61% 26.96% 61.53% - 19.80% 17.51% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 667,405 600,455 530,648 485,215 380,483 287,599 260,230 16.98%
NOSH 525,516 531,376 265,324 268,075 134,446 131,324 141,429 24.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.77% 16.18% 15.54% 47.14% 32.79% 19.29% 12.76% -
ROE 14.68% 15.19% 18.55% 49.38% 27.49% 23.06% 15.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 103.00 113.08 222.54 194.62 239.95 267.59 234.37 -12.80%
EPS 18.64 17.17 37.10 89.38 38.90 50.51 29.79 -7.51%
DPS 10.00 8.00 10.00 55.00 0.00 10.00 5.00 12.24%
NAPS 1.27 1.13 2.00 1.81 2.83 2.19 1.84 -5.98%
Adjusted Per Share Value based on latest NOSH - 267,941
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.96 127.63 125.41 110.81 68.52 74.64 70.40 8.51%
EPS 20.81 19.37 20.90 50.89 22.22 14.09 8.58 15.90%
DPS 11.16 9.03 5.64 31.32 0.00 2.79 1.50 39.69%
NAPS 1.4175 1.2753 1.1271 1.0306 0.8081 0.6108 0.5527 16.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.05 2.01 3.21 2.73 2.21 1.84 1.39 -
P/RPS 1.99 1.78 1.44 1.40 0.92 0.69 0.59 22.45%
P/EPS 10.99 11.71 8.65 3.05 2.84 3.64 4.87 14.52%
EY 9.10 8.54 11.56 32.74 35.20 27.45 20.54 -12.68%
DY 4.88 3.98 3.12 20.15 0.00 5.43 3.60 5.19%
P/NAPS 1.61 1.78 1.61 1.51 0.78 0.84 0.76 13.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 25/02/14 28/02/13 22/02/12 24/02/11 25/02/10 -
Price 2.15 2.07 3.87 2.54 2.56 1.97 1.29 -
P/RPS 2.09 1.83 1.74 1.31 1.07 0.74 0.55 24.90%
P/EPS 11.53 12.06 10.43 2.84 3.29 3.90 4.52 16.88%
EY 8.67 8.29 9.58 35.19 30.39 25.64 22.13 -14.45%
DY 4.65 3.86 2.58 21.65 0.00 5.08 3.88 3.06%
P/NAPS 1.69 1.83 1.94 1.40 0.90 0.90 0.70 15.81%

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