[CBIP] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 559.41%
YoY- 579.92%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 115,620 124,422 145,434 151,575 73,165 76,721 93,677 3.56%
PBT 24,890 22,745 20,852 27,503 17,376 15,012 8,694 19.15%
Tax -7,303 -1,228 -1,181 137,619 6,397 -2,126 732 -
NP 17,587 21,517 19,671 165,122 23,773 12,886 9,426 10.94%
-
NP to SH 17,770 21,117 18,859 163,249 24,010 12,879 9,039 11.91%
-
Tax Rate 29.34% 5.40% 5.66% -500.38% -36.82% 14.16% -8.42% -
Total Cost 98,033 102,905 125,763 -13,547 49,392 63,835 84,251 2.55%
-
Net Worth 625,928 559,759 501,315 472,252 274,243 262,127 225,974 18.49%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 80,497 - 6,686 6,765 -
Div Payout % - - - 49.31% - 51.92% 74.85% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 625,928 559,759 501,315 472,252 274,243 262,127 225,974 18.49%
NOSH 530,447 265,288 265,246 268,325 137,121 133,738 135,314 25.55%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.21% 17.29% 13.53% 108.94% 32.49% 16.80% 10.06% -
ROE 2.84% 3.77% 3.76% 34.57% 8.76% 4.91% 4.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.80 46.90 54.83 56.49 53.36 57.37 69.23 -17.51%
EPS 3.35 7.96 7.11 60.84 8.75 9.63 6.68 -10.86%
DPS 0.00 0.00 0.00 30.00 0.00 5.00 5.00 -
NAPS 1.18 2.11 1.89 1.76 2.00 1.96 1.67 -5.62%
Adjusted Per Share Value based on latest NOSH - 268,325
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.48 23.12 27.02 28.16 13.59 14.25 17.40 3.57%
EPS 3.30 3.92 3.50 30.33 4.46 2.39 1.68 11.90%
DPS 0.00 0.00 0.00 14.96 0.00 1.24 1.26 -
NAPS 1.1629 1.04 0.9314 0.8774 0.5095 0.487 0.4198 18.49%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.00 4.38 2.62 2.54 2.00 1.26 1.52 -
P/RPS 9.18 9.34 4.78 4.50 3.75 2.20 2.20 26.86%
P/EPS 59.70 55.03 36.85 4.17 11.42 13.08 22.75 17.43%
EY 1.68 1.82 2.71 23.95 8.76 7.64 4.39 -14.78%
DY 0.00 0.00 0.00 11.81 0.00 3.97 3.29 -
P/NAPS 1.69 2.08 1.39 1.44 1.00 0.64 0.91 10.86%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 25/08/14 19/08/13 16/08/12 25/08/11 23/08/10 21/08/09 -
Price 1.73 4.76 2.87 2.70 1.92 1.59 1.54 -
P/RPS 7.94 10.15 5.23 4.78 3.60 2.77 2.22 23.65%
P/EPS 51.64 59.80 40.37 4.44 10.97 16.51 23.05 14.38%
EY 1.94 1.67 2.48 22.53 9.12 6.06 4.34 -12.55%
DY 0.00 0.00 0.00 11.11 0.00 3.14 3.25 -
P/NAPS 1.47 2.26 1.52 1.53 0.96 0.81 0.92 8.12%

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