[CBIP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.1%
YoY- -58.93%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 570,145 541,274 600,893 590,441 521,728 322,611 351,410 8.39%
PBT 145,064 143,042 108,446 127,139 102,248 76,661 80,931 10.20%
Tax -27,252 -29,708 -1,882 -35,278 137,669 29,114 -13,141 12.91%
NP 117,812 113,334 106,564 91,861 239,917 105,775 67,790 9.63%
-
NP to SH 98,085 97,985 91,205 98,416 239,619 104,603 66,328 6.73%
-
Tax Rate 18.79% 20.77% 1.74% 27.75% -134.64% -37.98% 16.24% -
Total Cost 452,333 427,940 494,329 498,580 281,811 216,836 283,620 8.08%
-
Net Worth 723,291 667,331 531,325 530,610 498,371 268,866 262,578 18.37%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 31,426 52,743 8,092 26,558 147,616 - 6,595 29.69%
Div Payout % 32.04% 53.83% 8.87% 26.99% 61.60% - 9.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 723,291 667,331 531,325 530,610 498,371 268,866 262,578 18.37%
NOSH 538,248 525,458 531,325 265,305 267,941 134,433 131,289 26.48%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.66% 20.94% 17.73% 15.56% 45.99% 32.79% 19.29% -
ROE 13.56% 14.68% 17.17% 18.55% 48.08% 38.91% 25.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 108.78 103.01 113.09 222.55 194.72 239.98 267.66 -13.92%
EPS 18.71 18.65 17.17 37.10 89.43 77.81 50.52 -15.24%
DPS 6.00 10.00 1.52 10.00 55.00 0.00 5.02 3.01%
NAPS 1.38 1.27 1.00 2.00 1.86 2.00 2.00 -5.99%
Adjusted Per Share Value based on latest NOSH - 265,305
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 121.10 114.96 127.63 125.41 110.81 68.52 74.64 8.39%
EPS 20.83 20.81 19.37 20.90 50.89 22.22 14.09 6.72%
DPS 6.67 11.20 1.72 5.64 31.35 0.00 1.40 29.68%
NAPS 1.5362 1.4174 1.1285 1.127 1.0585 0.5711 0.5577 18.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.97 2.05 2.01 3.21 2.73 2.21 1.84 -
P/RPS 1.81 1.99 1.78 1.44 1.40 0.92 0.69 17.41%
P/EPS 10.53 10.99 11.71 8.65 3.05 2.84 3.64 19.34%
EY 9.50 9.10 8.54 11.56 32.76 35.21 27.46 -16.20%
DY 3.05 4.88 0.76 3.12 20.15 0.00 2.73 1.86%
P/NAPS 1.43 1.61 2.01 1.61 1.47 1.11 0.92 7.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 25/02/15 25/02/14 28/02/13 22/02/12 24/02/11 -
Price 2.15 2.15 2.07 3.87 2.54 2.56 1.97 -
P/RPS 1.98 2.09 1.83 1.74 1.30 1.07 0.74 17.80%
P/EPS 11.49 11.53 12.06 10.43 2.84 3.29 3.90 19.71%
EY 8.70 8.67 8.29 9.59 35.21 30.39 25.64 -16.47%
DY 2.79 4.65 0.74 2.58 21.65 0.00 2.55 1.50%
P/NAPS 1.56 1.69 2.07 1.94 1.37 1.28 0.99 7.86%

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