[CBIP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.75%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 597,499 563,146 556,743 373,819 340,840 327,127 421,444 5.98%
PBT 106,412 129,987 103,846 86,892 77,334 55,313 69,324 7.39%
Tax -10,421 -25,812 137,152 16,936 -469 -8,961 -6,702 7.63%
NP 95,991 104,175 240,998 103,828 76,865 46,352 62,622 7.37%
-
NP to SH 89,917 103,035 233,530 107,476 76,060 44,404 61,023 6.67%
-
Tax Rate 9.79% 19.86% -132.07% -19.49% 0.61% 16.20% 9.67% -
Total Cost 501,508 458,971 315,745 269,991 263,975 280,775 358,822 5.73%
-
Net Worth 611,083 562,282 497,281 392,456 261,927 258,095 225,682 18.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 23,900 13,394 134,032 26,880 6,595 6,765 - -
Div Payout % 26.58% 13.00% 57.39% 25.01% 8.67% 15.24% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 611,083 562,282 497,281 392,456 261,927 258,095 225,682 18.05%
NOSH 531,376 265,227 265,925 268,805 130,963 134,424 135,953 25.49%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.07% 18.50% 43.29% 27.77% 22.55% 14.17% 14.86% -
ROE 14.71% 18.32% 46.96% 27.39% 29.04% 17.20% 27.04% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 112.44 212.33 209.36 139.07 260.26 243.35 309.99 -15.54%
EPS 16.92 38.85 87.82 39.98 58.08 33.03 44.89 -15.00%
DPS 4.50 5.05 50.00 10.00 5.04 5.03 0.00 -
NAPS 1.15 2.12 1.87 1.46 2.00 1.92 1.66 -5.93%
Adjusted Per Share Value based on latest NOSH - 268,805
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 126.91 119.61 118.25 79.40 72.39 69.48 89.51 5.98%
EPS 19.10 21.88 49.60 22.83 16.15 9.43 12.96 6.67%
DPS 5.08 2.84 28.47 5.71 1.40 1.44 0.00 -
NAPS 1.2979 1.1943 1.0562 0.8336 0.5563 0.5482 0.4793 18.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.04 4.44 2.58 2.51 1.96 1.39 0.99 -
P/RPS 1.81 2.09 1.23 1.80 0.75 0.57 0.32 33.46%
P/EPS 12.06 11.43 2.94 6.28 3.37 4.21 2.21 32.66%
EY 8.29 8.75 34.04 15.93 29.63 23.76 45.34 -24.65%
DY 2.20 1.14 19.38 3.98 2.57 3.62 0.00 -
P/NAPS 1.77 2.09 1.38 1.72 0.98 0.72 0.60 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 30/05/12 30/05/11 27/05/10 22/05/09 -
Price 2.03 4.54 2.92 2.46 2.15 1.19 1.27 -
P/RPS 1.81 2.14 1.39 1.77 0.83 0.49 0.41 28.06%
P/EPS 12.00 11.69 3.33 6.15 3.70 3.60 2.83 27.20%
EY 8.34 8.56 30.07 16.25 27.01 27.76 35.34 -21.38%
DY 2.22 1.11 17.12 4.07 2.34 4.23 0.00 -
P/NAPS 1.77 2.14 1.56 1.68 1.08 0.62 0.77 14.87%

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