[CBIP] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.89%
YoY- 49.29%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 555,440 577,994 465,610 350,467 304,211 395,103 365,421 7.22%
PBT 129,984 95,865 106,183 73,621 75,822 46,155 70,251 10.79%
Tax -23,986 -3,716 139,242 18,396 -12,842 -2,846 -7,580 21.15%
NP 105,998 92,149 245,425 92,017 62,980 43,309 62,671 9.14%
-
NP to SH 105,910 84,045 246,429 91,451 61,257 42,157 61,440 9.49%
-
Tax Rate 18.45% 3.88% -131.13% -24.99% 16.94% 6.17% 10.79% -
Total Cost 449,442 485,845 220,185 258,450 241,231 351,794 302,750 6.80%
-
Net Worth 581,043 522,513 475,093 271,383 273,034 236,519 211,783 18.30%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,092 39,955 134,219 - 6,595 6,765 - -
Div Payout % 7.64% 47.54% 54.47% - 10.77% 16.05% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 581,043 522,513 475,093 271,383 273,034 236,519 211,783 18.30%
NOSH 265,316 265,235 268,414 135,691 131,900 135,153 137,521 11.56%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.08% 15.94% 52.71% 26.26% 20.70% 10.96% 17.15% -
ROE 18.23% 16.08% 51.87% 33.70% 22.44% 17.82% 29.01% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 209.35 217.92 173.47 258.28 230.64 292.34 265.72 -3.89%
EPS 39.92 31.69 91.81 67.40 46.44 31.19 44.68 -1.85%
DPS 3.05 15.00 50.00 0.00 5.00 5.00 0.00 -
NAPS 2.19 1.97 1.77 2.00 2.07 1.75 1.54 6.04%
Adjusted Per Share Value based on latest NOSH - 135,691
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 103.19 107.38 86.50 65.11 56.52 73.41 67.89 7.22%
EPS 19.68 15.61 45.78 16.99 11.38 7.83 11.41 9.50%
DPS 1.50 7.42 24.94 0.00 1.23 1.26 0.00 -
NAPS 1.0795 0.9708 0.8827 0.5042 0.5073 0.4394 0.3935 18.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.90 2.75 2.65 1.74 1.71 1.55 1.57 -
P/RPS 2.34 1.26 1.53 0.67 0.74 0.53 0.59 25.80%
P/EPS 12.28 8.68 2.89 2.58 3.68 4.97 3.51 23.19%
EY 8.15 11.52 34.64 38.73 27.16 20.12 28.46 -18.80%
DY 0.62 5.45 18.87 0.00 2.92 3.23 0.00 -
P/NAPS 2.24 1.40 1.50 0.87 0.83 0.89 1.02 14.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 11/11/09 11/11/08 -
Price 2.18 3.11 2.71 1.98 1.69 1.45 1.17 -
P/RPS 1.04 1.43 1.56 0.77 0.73 0.50 0.44 15.40%
P/EPS 5.46 9.81 2.95 2.94 3.64 4.65 2.62 13.01%
EY 18.31 10.19 33.88 34.04 27.48 21.51 38.19 -11.52%
DY 1.40 4.82 18.45 0.00 2.96 3.45 0.00 -
P/NAPS 1.00 1.58 1.53 0.99 0.82 0.83 0.76 4.67%

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