[CBIP] YoY TTM 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- 129.55%
YoY- 182.96%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 588,697 542,134 550,602 452,229 337,284 310,171 423,610 5.63%
PBT 108,557 131,880 97,195 97,019 79,698 61,631 56,513 11.48%
Tax -16,496 -25,859 -1,648 148,158 8,054 -11,819 -3,873 27.30%
NP 92,061 106,021 95,547 245,177 87,752 49,812 52,640 9.75%
-
NP to SH 86,570 105,293 89,140 246,715 87,191 48,244 50,819 9.27%
-
Tax Rate 15.20% 19.61% 1.70% -152.71% -10.11% 19.18% 6.85% -
Total Cost 496,636 436,113 455,055 207,052 249,532 260,359 370,970 4.98%
-
Net Worth 625,928 559,759 501,315 472,252 274,243 133,738 225,974 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 23,900 13,394 53,534 107,378 6,595 - 6,765 23.39%
Div Payout % 27.61% 12.72% 60.06% 43.52% 7.56% - 13.31% -
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 625,928 559,759 501,315 472,252 274,243 133,738 225,974 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 15.64% 19.56% 17.35% 54.22% 26.02% 16.06% 12.43% -
ROE 13.83% 18.81% 17.78% 52.24% 31.79% 36.07% 22.49% -
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 110.98 204.36 207.58 168.54 245.97 231.92 313.06 -15.86%
EPS 16.32 39.69 33.61 91.95 63.59 36.07 37.56 -12.96%
DPS 4.51 5.05 20.00 40.02 4.81 0.00 5.00 -1.70%
NAPS 1.18 2.11 1.89 1.76 2.00 1.00 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 109.37 100.72 102.30 84.02 62.66 57.63 78.70 5.63%
EPS 16.08 19.56 16.56 45.84 16.20 8.96 9.44 9.27%
DPS 4.44 2.49 9.95 19.95 1.23 0.00 1.26 23.34%
NAPS 1.1629 1.04 0.9314 0.8774 0.5095 0.2485 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 1.80 2.14 1.26 1.51 0.81 0.54 0.49 24.20%
P/EPS 12.25 11.04 7.80 2.76 3.15 3.49 4.05 20.24%
EY 8.16 9.06 12.83 36.20 31.79 28.63 24.71 -16.85%
DY 2.25 1.15 7.63 15.76 2.40 0.00 3.29 -6.13%
P/NAPS 1.69 2.08 1.39 1.44 1.00 1.26 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 1.56 2.33 1.38 1.60 0.78 0.69 0.49 21.27%
P/EPS 10.60 11.99 8.54 2.94 3.02 4.41 4.10 17.14%
EY 9.43 8.34 11.71 34.05 33.12 22.69 24.39 -14.64%
DY 2.60 1.06 6.97 14.82 2.51 0.00 3.25 -3.64%
P/NAPS 1.47 2.26 1.52 1.53 0.96 1.59 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