[CBIP] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -61.83%
YoY- -63.87%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 571,805 588,697 542,134 550,602 452,229 337,284 310,171 10.72%
PBT 133,087 108,557 131,880 97,195 97,019 79,698 61,631 13.67%
Tax -42,088 -16,496 -25,859 -1,648 148,158 8,054 -11,819 23.55%
NP 90,999 92,061 106,021 95,547 245,177 87,752 49,812 10.55%
-
NP to SH 81,173 86,570 105,293 89,140 246,715 87,191 48,244 9.05%
-
Tax Rate 31.62% 15.20% 19.61% 1.70% -152.71% -10.11% 19.18% -
Total Cost 480,806 496,636 436,113 455,055 207,052 249,532 260,359 10.75%
-
Net Worth 655,286 625,928 559,759 501,315 472,252 274,243 133,738 30.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 52,502 23,900 13,394 53,534 107,378 6,595 - -
Div Payout % 64.68% 27.61% 12.72% 60.06% 43.52% 7.56% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 655,286 625,928 559,759 501,315 472,252 274,243 133,738 30.29%
NOSH 538,248 530,447 265,288 265,246 268,325 137,121 133,738 26.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.91% 15.64% 19.56% 17.35% 54.22% 26.02% 16.06% -
ROE 12.39% 13.83% 18.81% 17.78% 52.24% 31.79% 36.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.08 110.98 204.36 207.58 168.54 245.97 231.92 -11.80%
EPS 15.48 16.32 39.69 33.61 91.95 63.59 36.07 -13.13%
DPS 10.00 4.51 5.05 20.00 40.02 4.81 0.00 -
NAPS 1.25 1.18 2.11 1.89 1.76 2.00 1.00 3.78%
Adjusted Per Share Value based on latest NOSH - 265,246
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.23 109.37 100.72 102.30 84.02 62.66 57.63 10.71%
EPS 15.08 16.08 19.56 16.56 45.84 16.20 8.96 9.05%
DPS 9.75 4.44 2.49 9.95 19.95 1.23 0.00 -
NAPS 1.2174 1.1629 1.04 0.9314 0.8774 0.5095 0.2485 30.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.04 2.00 4.38 2.62 2.54 2.00 1.26 -
P/RPS 1.87 1.80 2.14 1.26 1.51 0.81 0.54 22.97%
P/EPS 13.17 12.25 11.04 7.80 2.76 3.15 3.49 24.74%
EY 7.59 8.16 9.06 12.83 36.20 31.79 28.63 -19.83%
DY 4.90 2.25 1.15 7.63 15.76 2.40 0.00 -
P/NAPS 1.63 1.69 2.08 1.39 1.44 1.00 1.26 4.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 18/08/15 25/08/14 19/08/13 16/08/12 25/08/11 23/08/10 -
Price 2.00 1.73 4.76 2.87 2.70 1.92 1.59 -
P/RPS 1.83 1.56 2.33 1.38 1.60 0.78 0.69 17.63%
P/EPS 12.92 10.60 11.99 8.54 2.94 3.02 4.41 19.60%
EY 7.74 9.43 8.34 11.71 34.05 33.12 22.69 -16.39%
DY 5.00 2.60 1.06 6.97 14.82 2.51 0.00 -
P/NAPS 1.60 1.47 2.26 1.52 1.53 0.96 1.59 0.10%

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