[CBIP] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -21.01%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 117,645 121,039 148,334 113,319 62,111 72,681 77,022 7.31%
PBT 23,807 25,841 22,993 21,395 11,164 14,761 8,532 18.64%
Tax -1,161 7,378 -2,088 -1,571 10,607 -2,065 117 -
NP 22,646 33,219 20,905 19,824 21,771 12,696 8,649 17.39%
-
NP to SH 21,999 23,287 18,668 24,757 21,884 12,152 8,130 18.03%
-
Tax Rate 4.88% -28.55% 9.08% 7.34% -95.01% 13.99% -1.37% -
Total Cost 94,999 87,820 127,429 93,495 40,340 59,985 68,373 5.63%
-
Net Worth 611,083 562,282 497,281 392,456 261,927 258,095 225,682 18.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 15,941 132 - 26,880 - - - -
Div Payout % 72.46% 0.57% - 108.58% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 611,083 562,282 497,281 392,456 261,927 258,095 225,682 18.05%
NOSH 531,376 265,227 265,925 268,805 130,963 134,424 135,953 25.49%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.25% 27.44% 14.09% 17.49% 35.05% 17.47% 11.23% -
ROE 3.60% 4.14% 3.75% 6.31% 8.36% 4.71% 3.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.14 45.64 55.78 42.16 47.43 54.07 56.65 -14.48%
EPS 4.14 8.78 7.02 9.21 8.35 9.04 5.98 -5.94%
DPS 3.00 0.05 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.15 2.12 1.87 1.46 2.00 1.92 1.66 -5.93%
Adjusted Per Share Value based on latest NOSH - 268,805
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.86 22.49 27.56 21.05 11.54 13.50 14.31 7.31%
EPS 4.09 4.33 3.47 4.60 4.07 2.26 1.51 18.05%
DPS 2.96 0.02 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.1353 1.0447 0.9239 0.7291 0.4866 0.4795 0.4193 18.04%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.04 4.44 2.58 2.51 1.96 1.39 0.99 -
P/RPS 9.21 9.73 4.63 5.95 4.13 2.57 1.75 31.87%
P/EPS 49.28 50.57 36.75 27.25 11.73 15.38 16.56 19.92%
EY 2.03 1.98 2.72 3.67 8.53 6.50 6.04 -16.61%
DY 1.47 0.01 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.77 2.09 1.38 1.72 0.98 0.72 0.60 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 22/05/09 -
Price 2.03 4.54 2.92 2.46 2.15 1.19 1.27 -
P/RPS 9.17 9.95 5.23 5.84 4.53 2.20 2.24 26.46%
P/EPS 49.03 51.71 41.60 26.71 12.87 13.16 21.24 14.95%
EY 2.04 1.93 2.40 3.74 7.77 7.60 4.71 -13.01%
DY 1.48 0.01 0.00 4.07 0.00 0.00 0.00 -
P/NAPS 1.77 2.14 1.56 1.68 1.08 0.62 0.77 14.87%

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