[CBIP] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -83.41%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 124,013 149,399 136,093 108,701 95,320 82,137 88,097 5.86%
PBT 24,917 27,048 28,944 30,274 21,110 27,187 12,996 11.45%
Tax -8,790 -2,446 -4,319 -2,251 6,665 -3,677 -2,654 22.07%
NP 16,127 24,602 24,625 28,023 27,775 23,510 10,342 7.68%
-
NP to SH 14,889 22,605 21,988 27,083 27,369 23,109 10,096 6.68%
-
Tax Rate 35.28% 9.04% 14.92% 7.44% -31.57% 13.52% 20.42% -
Total Cost 107,886 124,797 111,468 80,678 67,545 58,627 77,755 5.60%
-
Net Worth 636,596 581,043 522,513 475,093 271,383 273,034 236,519 17.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 15,783 7,959 13,261 26,841 - 6,595 - -
Div Payout % 106.01% 35.21% 60.31% 99.11% - 28.54% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 636,596 581,043 522,513 475,093 271,383 273,034 236,519 17.93%
NOSH 526,113 265,316 265,235 268,414 135,691 131,900 135,153 25.40%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.00% 16.47% 18.09% 25.78% 29.14% 28.62% 11.74% -
ROE 2.34% 3.89% 4.21% 5.70% 10.09% 8.46% 4.27% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.57 56.31 51.31 40.50 70.25 62.27 65.18 -15.58%
EPS 2.83 8.52 8.29 10.09 10.09 17.52 7.47 -14.93%
DPS 3.00 3.00 5.00 10.00 0.00 5.00 0.00 -
NAPS 1.21 2.19 1.97 1.77 2.00 2.07 1.75 -5.96%
Adjusted Per Share Value based on latest NOSH - 268,414
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.04 27.76 25.28 20.20 17.71 15.26 16.37 5.85%
EPS 2.77 4.20 4.09 5.03 5.08 4.29 1.88 6.66%
DPS 2.93 1.48 2.46 4.99 0.00 1.23 0.00 -
NAPS 1.1827 1.0795 0.9708 0.8827 0.5042 0.5073 0.4394 17.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.87 4.90 2.75 2.65 1.74 1.71 1.55 -
P/RPS 7.93 8.70 5.36 6.54 2.48 2.75 2.38 22.20%
P/EPS 66.08 57.51 33.17 26.26 8.63 9.76 20.75 21.28%
EY 1.51 1.74 3.01 3.81 11.59 10.25 4.82 -17.58%
DY 1.60 0.61 1.82 3.77 0.00 2.92 0.00 -
P/NAPS 1.55 2.24 1.40 1.50 0.87 0.83 0.89 9.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 11/11/09 -
Price 1.92 2.18 3.11 2.71 1.98 1.69 1.45 -
P/RPS 8.15 3.87 6.06 6.69 2.82 2.71 2.22 24.19%
P/EPS 67.84 25.59 37.52 26.86 9.82 9.65 19.41 23.17%
EY 1.47 3.91 2.67 3.72 10.19 10.37 5.15 -18.84%
DY 1.56 1.38 1.61 3.69 0.00 2.96 0.00 -
P/NAPS 1.59 1.00 1.58 1.53 0.99 0.82 0.83 11.43%

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