[CBIP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.99%
YoY- 18.43%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 149,399 136,093 108,701 95,320 82,137 88,097 116,604 4.21%
PBT 27,048 28,944 30,274 21,110 27,187 12,996 23,354 2.47%
Tax -2,446 -4,319 -2,251 6,665 -3,677 -2,654 -3,681 -6.58%
NP 24,602 24,625 28,023 27,775 23,510 10,342 19,673 3.79%
-
NP to SH 22,605 21,988 27,083 27,369 23,109 10,096 18,758 3.15%
-
Tax Rate 9.04% 14.92% 7.44% -31.57% 13.52% 20.42% 15.76% -
Total Cost 124,797 111,468 80,678 67,545 58,627 77,755 96,931 4.29%
-
Net Worth 581,043 522,513 475,093 271,383 273,034 236,519 211,783 18.30%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 7,959 13,261 26,841 - 6,595 - 6,876 2.46%
Div Payout % 35.21% 60.31% 99.11% - 28.54% - 36.66% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 581,043 522,513 475,093 271,383 273,034 236,519 211,783 18.30%
NOSH 265,316 265,235 268,414 135,691 131,900 135,153 137,521 11.56%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.47% 18.09% 25.78% 29.14% 28.62% 11.74% 16.87% -
ROE 3.89% 4.21% 5.70% 10.09% 8.46% 4.27% 8.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 56.31 51.31 40.50 70.25 62.27 65.18 84.79 -6.59%
EPS 8.52 8.29 10.09 10.09 17.52 7.47 13.64 -7.54%
DPS 3.00 5.00 10.00 0.00 5.00 0.00 5.00 -8.15%
NAPS 2.19 1.97 1.77 2.00 2.07 1.75 1.54 6.04%
Adjusted Per Share Value based on latest NOSH - 135,691
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.76 25.28 20.20 17.71 15.26 16.37 21.66 4.22%
EPS 4.20 4.09 5.03 5.08 4.29 1.88 3.49 3.13%
DPS 1.48 2.46 4.99 0.00 1.23 0.00 1.28 2.44%
NAPS 1.0795 0.9708 0.8827 0.5042 0.5073 0.4394 0.3935 18.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.90 2.75 2.65 1.74 1.71 1.55 1.57 -
P/RPS 8.70 5.36 6.54 2.48 2.75 2.38 1.85 29.42%
P/EPS 57.51 33.17 26.26 8.63 9.76 20.75 11.51 30.73%
EY 1.74 3.01 3.81 11.59 10.25 4.82 8.69 -23.50%
DY 0.61 1.82 3.77 0.00 2.92 0.00 3.18 -24.04%
P/NAPS 2.24 1.40 1.50 0.87 0.83 0.89 1.02 14.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 11/11/09 11/11/08 -
Price 2.18 3.11 2.71 1.98 1.69 1.45 1.17 -
P/RPS 3.87 6.06 6.69 2.82 2.71 2.22 1.38 18.74%
P/EPS 25.59 37.52 26.86 9.82 9.65 19.41 8.58 19.96%
EY 3.91 2.67 3.72 10.19 10.37 5.15 11.66 -16.64%
DY 1.38 1.61 3.69 0.00 2.96 0.00 4.27 -17.15%
P/NAPS 1.00 1.58 1.53 0.99 0.82 0.83 0.76 4.67%

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