[CBIP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.67%
YoY- 71.29%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 563,146 556,743 373,819 340,840 327,127 421,444 299,453 11.09%
PBT 129,987 103,846 86,892 77,334 55,313 69,324 50,462 17.07%
Tax -25,812 137,152 16,936 -469 -8,961 -6,702 -2,365 48.90%
NP 104,175 240,998 103,828 76,865 46,352 62,622 48,097 13.74%
-
NP to SH 103,035 233,530 107,476 76,060 44,404 61,023 47,826 13.63%
-
Tax Rate 19.86% -132.07% -19.49% 0.61% 16.20% 9.67% 4.69% -
Total Cost 458,971 315,745 269,991 263,975 280,775 358,822 251,356 10.55%
-
Net Worth 562,282 497,281 392,456 261,927 258,095 225,682 192,603 19.53%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 13,394 134,032 26,880 6,595 6,765 - - -
Div Payout % 13.00% 57.39% 25.01% 8.67% 15.24% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 562,282 497,281 392,456 261,927 258,095 225,682 192,603 19.53%
NOSH 265,227 265,925 268,805 130,963 134,424 135,953 137,573 11.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.50% 43.29% 27.77% 22.55% 14.17% 14.86% 16.06% -
ROE 18.32% 46.96% 27.39% 29.04% 17.20% 27.04% 24.83% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 212.33 209.36 139.07 260.26 243.35 309.99 217.67 -0.41%
EPS 38.85 87.82 39.98 58.08 33.03 44.89 34.76 1.87%
DPS 5.05 50.00 10.00 5.04 5.03 0.00 0.00 -
NAPS 2.12 1.87 1.46 2.00 1.92 1.66 1.40 7.15%
Adjusted Per Share Value based on latest NOSH - 130,963
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 119.61 118.25 79.40 72.39 69.48 89.51 63.60 11.09%
EPS 21.88 49.60 22.83 16.15 9.43 12.96 10.16 13.63%
DPS 2.84 28.47 5.71 1.40 1.44 0.00 0.00 -
NAPS 1.1943 1.0562 0.8336 0.5563 0.5482 0.4793 0.4091 19.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.44 2.58 2.51 1.96 1.39 0.99 1.99 -
P/RPS 2.09 1.23 1.80 0.75 0.57 0.32 0.91 14.85%
P/EPS 11.43 2.94 6.28 3.37 4.21 2.21 5.72 12.22%
EY 8.75 34.04 15.93 29.63 23.76 45.34 17.47 -10.87%
DY 1.14 19.38 3.98 2.57 3.62 0.00 0.00 -
P/NAPS 2.09 1.38 1.72 0.98 0.72 0.60 1.42 6.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 22/05/09 23/05/08 -
Price 4.54 2.92 2.46 2.15 1.19 1.27 2.10 -
P/RPS 2.14 1.39 1.77 0.83 0.49 0.41 0.96 14.28%
P/EPS 11.69 3.33 6.15 3.70 3.60 2.83 6.04 11.62%
EY 8.56 30.07 16.25 27.01 27.76 35.34 16.55 -10.40%
DY 1.11 17.12 4.07 2.34 4.23 0.00 0.00 -
P/NAPS 2.14 1.56 1.68 1.08 0.62 0.77 1.50 6.09%

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