[CBIP] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.05%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 167,190 140,691 124,013 149,399 136,093 108,701 95,320 9.80%
PBT 12,958 41,140 24,917 27,048 28,944 30,274 21,110 -7.80%
Tax -11,825 -1,296 -8,790 -2,446 -4,319 -2,251 6,665 -
NP 1,133 39,844 16,127 24,602 24,625 28,023 27,775 -41.29%
-
NP to SH 6,808 28,498 14,889 22,605 21,988 27,083 27,369 -20.67%
-
Tax Rate 91.26% 3.15% 35.28% 9.04% 14.92% 7.44% -31.57% -
Total Cost 166,057 100,847 107,886 124,797 111,468 80,678 67,545 16.15%
-
Net Worth 748,197 686,674 636,596 581,043 522,513 475,093 271,383 18.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,696 15,725 15,783 7,959 13,261 26,841 - -
Div Payout % 230.56% 55.18% 106.01% 35.21% 60.31% 99.11% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 748,197 686,674 636,596 581,043 522,513 475,093 271,383 18.39%
NOSH 538,248 538,248 526,113 265,316 265,235 268,414 135,691 25.79%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.68% 28.32% 13.00% 16.47% 18.09% 25.78% 29.14% -
ROE 0.91% 4.15% 2.34% 3.89% 4.21% 5.70% 10.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.95 26.84 23.57 56.31 51.31 40.50 70.25 -12.29%
EPS 1.30 5.44 2.83 8.52 8.29 10.09 10.09 -28.90%
DPS 3.00 3.00 3.00 3.00 5.00 10.00 0.00 -
NAPS 1.43 1.31 1.21 2.19 1.97 1.77 2.00 -5.43%
Adjusted Per Share Value based on latest NOSH - 265,316
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.51 29.88 26.34 31.73 28.91 23.09 20.25 9.80%
EPS 1.45 6.05 3.16 4.80 4.67 5.75 5.81 -20.63%
DPS 3.33 3.34 3.35 1.69 2.82 5.70 0.00 -
NAPS 1.5891 1.4585 1.3521 1.2341 1.1098 1.0091 0.5764 18.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.91 2.15 1.87 4.90 2.75 2.65 1.74 -
P/RPS 5.98 8.01 7.93 8.70 5.36 6.54 2.48 15.78%
P/EPS 146.79 39.55 66.08 57.51 33.17 26.26 8.63 60.29%
EY 0.68 2.53 1.51 1.74 3.01 3.81 11.59 -37.63%
DY 1.57 1.40 1.60 0.61 1.82 3.77 0.00 -
P/NAPS 1.34 1.64 1.55 2.24 1.40 1.50 0.87 7.45%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 22/11/16 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 -
Price 1.81 1.96 1.92 2.18 3.11 2.71 1.98 -
P/RPS 5.66 7.30 8.15 3.87 6.06 6.69 2.82 12.30%
P/EPS 139.10 36.05 67.84 25.59 37.52 26.86 9.82 55.48%
EY 0.72 2.77 1.47 3.91 2.67 3.72 10.19 -35.67%
DY 1.66 1.53 1.56 1.38 1.61 3.69 0.00 -
P/NAPS 1.27 1.50 1.59 1.00 1.58 1.53 0.99 4.23%

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