[CBIP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.12%
YoY- 169.47%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 563,311 555,440 577,994 465,610 350,467 304,211 395,103 6.08%
PBT 106,382 129,984 95,865 106,183 73,621 75,822 46,155 14.92%
Tax -22,796 -23,986 -3,716 139,242 18,396 -12,842 -2,846 41.42%
NP 83,586 105,998 92,149 245,425 92,017 62,980 43,309 11.57%
-
NP to SH 78,854 105,910 84,045 246,429 91,451 61,257 42,157 10.99%
-
Tax Rate 21.43% 18.45% 3.88% -131.13% -24.99% 16.94% 6.17% -
Total Cost 479,725 449,442 485,845 220,185 258,450 241,231 351,794 5.30%
-
Net Worth 636,596 581,043 522,513 475,093 271,383 273,034 236,519 17.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 31,724 8,092 39,955 134,219 - 6,595 6,765 29.36%
Div Payout % 40.23% 7.64% 47.54% 54.47% - 10.77% 16.05% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 636,596 581,043 522,513 475,093 271,383 273,034 236,519 17.93%
NOSH 526,113 265,316 265,235 268,414 135,691 131,900 135,153 25.40%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.84% 19.08% 15.94% 52.71% 26.26% 20.70% 10.96% -
ROE 12.39% 18.23% 16.08% 51.87% 33.70% 22.44% 17.82% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.07 209.35 217.92 173.47 258.28 230.64 292.34 -15.40%
EPS 14.99 39.92 31.69 91.81 67.40 46.44 31.19 -11.49%
DPS 6.00 3.05 15.00 50.00 0.00 5.00 5.00 3.08%
NAPS 1.21 2.19 1.97 1.77 2.00 2.07 1.75 -5.96%
Adjusted Per Share Value based on latest NOSH - 268,414
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 104.66 103.19 107.38 86.50 65.11 56.52 73.41 6.08%
EPS 14.65 19.68 15.61 45.78 16.99 11.38 7.83 11.00%
DPS 5.89 1.50 7.42 24.94 0.00 1.23 1.26 29.29%
NAPS 1.1827 1.0795 0.9708 0.8827 0.5042 0.5073 0.4394 17.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.87 4.90 2.75 2.65 1.74 1.71 1.55 -
P/RPS 1.75 2.34 1.26 1.53 0.67 0.74 0.53 22.01%
P/EPS 12.48 12.28 8.68 2.89 2.58 3.68 4.97 16.57%
EY 8.01 8.15 11.52 34.64 38.73 27.16 20.12 -14.22%
DY 3.21 0.62 5.45 18.87 0.00 2.92 3.23 -0.10%
P/NAPS 1.55 2.24 1.40 1.50 0.87 0.83 0.89 9.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 21/11/13 01/11/12 17/11/11 18/11/10 11/11/09 -
Price 1.92 2.18 3.11 2.71 1.98 1.69 1.45 -
P/RPS 1.79 1.04 1.43 1.56 0.77 0.73 0.50 23.67%
P/EPS 12.81 5.46 9.81 2.95 2.94 3.64 4.65 18.39%
EY 7.81 18.31 10.19 33.88 34.04 27.48 21.51 -15.53%
DY 3.13 1.40 4.82 18.45 0.00 2.96 3.45 -1.60%
P/NAPS 1.59 1.00 1.58 1.53 0.99 0.82 0.83 11.43%

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