[CBIP] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -92.21%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 113,202 117,645 121,039 148,334 113,319 62,111 72,681 7.65%
PBT 13,423 23,807 25,841 22,993 21,395 11,164 14,761 -1.56%
Tax -4,087 -1,161 7,378 -2,088 -1,571 10,607 -2,065 12.03%
NP 9,336 22,646 33,219 20,905 19,824 21,771 12,696 -4.99%
-
NP to SH 9,316 21,999 23,287 18,668 24,757 21,884 12,152 -4.32%
-
Tax Rate 30.45% 4.88% -28.55% 9.08% 7.34% -95.01% 13.99% -
Total Cost 103,866 94,999 87,820 127,429 93,495 40,340 59,985 9.57%
-
Net Worth 648,979 611,083 562,282 497,281 392,456 261,927 258,095 16.59%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 15,701 15,941 132 - 26,880 - - -
Div Payout % 168.54% 72.46% 0.57% - 108.58% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 648,979 611,083 562,282 497,281 392,456 261,927 258,095 16.59%
NOSH 523,370 531,376 265,227 265,925 268,805 130,963 134,424 25.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.25% 19.25% 27.44% 14.09% 17.49% 35.05% 17.47% -
ROE 1.44% 3.60% 4.14% 3.75% 6.31% 8.36% 4.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.63 22.14 45.64 55.78 42.16 47.43 54.07 -14.14%
EPS 1.78 4.14 8.78 7.02 9.21 8.35 9.04 -23.70%
DPS 3.00 3.00 0.05 0.00 10.00 0.00 0.00 -
NAPS 1.24 1.15 2.12 1.87 1.46 2.00 1.92 -7.02%
Adjusted Per Share Value based on latest NOSH - 265,925
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.03 21.86 22.49 27.56 21.05 11.54 13.50 7.66%
EPS 1.73 4.09 4.33 3.47 4.60 4.07 2.26 -4.35%
DPS 2.92 2.96 0.02 0.00 4.99 0.00 0.00 -
NAPS 1.2057 1.1353 1.0447 0.9239 0.7291 0.4866 0.4795 16.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.27 2.04 4.44 2.58 2.51 1.96 1.39 -
P/RPS 10.49 9.21 9.73 4.63 5.95 4.13 2.57 26.39%
P/EPS 127.53 49.28 50.57 36.75 27.25 11.73 15.38 42.22%
EY 0.78 2.03 1.98 2.72 3.67 8.53 6.50 -29.74%
DY 1.32 1.47 0.01 0.00 3.98 0.00 0.00 -
P/NAPS 1.83 1.77 2.09 1.38 1.72 0.98 0.72 16.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 -
Price 2.07 2.03 4.54 2.92 2.46 2.15 1.19 -
P/RPS 9.57 9.17 9.95 5.23 5.84 4.53 2.20 27.73%
P/EPS 116.29 49.03 51.71 41.60 26.71 12.87 13.16 43.73%
EY 0.86 2.04 1.93 2.40 3.74 7.77 7.60 -30.42%
DY 1.45 1.48 0.01 0.00 4.07 0.00 0.00 -
P/NAPS 1.67 1.77 2.14 1.56 1.68 1.08 0.62 17.93%

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