[CBIP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.58%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 290,724 331,468 345,061 341,398 308,088 409,903 364,794 -14.05%
PBT 59,044 49,083 40,294 34,450 34,128 70,562 72,838 -13.07%
Tax -8,260 -6,779 -2,406 1,698 468 -7,629 -8,784 -4.02%
NP 50,784 42,304 37,888 36,148 34,596 62,933 64,054 -14.35%
-
NP to SH 48,608 40,381 36,352 34,336 32,520 62,933 62,462 -15.40%
-
Tax Rate 13.99% 13.81% 5.97% -4.93% -1.37% 10.81% 12.06% -
Total Cost 239,940 289,164 307,173 305,250 273,492 346,970 300,740 -13.99%
-
Net Worth 258,095 260,230 236,666 225,752 225,682 216,187 211,815 14.09%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,071 9,015 13,518 - 6,798 9,169 -
Div Payout % - 17.51% 24.80% 39.37% - 10.80% 14.68% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 258,095 260,230 236,666 225,752 225,682 216,187 211,815 14.09%
NOSH 134,424 141,429 135,238 135,181 135,953 135,967 137,542 -1.51%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.47% 12.76% 10.98% 10.59% 11.23% 15.35% 17.56% -
ROE 18.83% 15.52% 15.36% 15.21% 14.41% 29.11% 29.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 216.27 234.37 255.15 252.55 226.61 301.47 265.22 -12.72%
EPS 36.16 29.79 26.88 25.40 23.92 44.26 45.41 -14.10%
DPS 0.00 5.00 6.67 10.00 0.00 5.00 6.67 -
NAPS 1.92 1.84 1.75 1.67 1.66 1.59 1.54 15.85%
Adjusted Per Share Value based on latest NOSH - 135,314
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 54.01 61.58 64.11 63.43 57.24 76.15 67.77 -14.05%
EPS 9.03 7.50 6.75 6.38 6.04 11.69 11.60 -15.39%
DPS 0.00 1.31 1.68 2.51 0.00 1.26 1.70 -
NAPS 0.4795 0.4835 0.4397 0.4194 0.4193 0.4017 0.3935 14.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.39 1.39 1.55 1.52 0.99 0.81 1.57 -
P/RPS 0.64 0.59 0.61 0.60 0.44 0.27 0.59 5.57%
P/EPS 3.84 4.87 5.77 5.98 4.14 1.75 3.46 7.20%
EY 26.01 20.54 17.34 16.71 24.16 57.14 28.93 -6.85%
DY 0.00 3.60 4.30 6.58 0.00 6.17 4.25 -
P/NAPS 0.72 0.76 0.89 0.91 0.60 0.51 1.02 -20.73%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 -
Price 1.19 1.29 1.45 1.54 1.27 0.90 1.17 -
P/RPS 0.55 0.55 0.57 0.61 0.56 0.30 0.44 16.05%
P/EPS 3.29 4.52 5.39 6.06 5.31 1.94 2.58 17.61%
EY 30.39 22.13 18.54 16.49 18.83 51.43 38.81 -15.05%
DY 0.00 3.88 4.60 6.49 0.00 5.56 5.70 -
P/NAPS 0.62 0.70 0.83 0.92 0.77 0.57 0.76 -12.70%

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