[CBIP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.99%
YoY- 45.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 248,444 351,410 308,718 298,804 290,724 331,468 345,061 -19.68%
PBT 44,656 80,931 75,946 59,546 59,044 49,083 40,294 7.09%
Tax 42,428 -13,141 -10,490 -8,382 -8,260 -6,779 -2,406 -
NP 87,084 67,790 65,456 51,164 50,784 42,304 37,888 74.25%
-
NP to SH 87,536 66,328 64,186 50,062 48,608 40,381 36,352 79.75%
-
Tax Rate -95.01% 16.24% 13.81% 14.08% 13.99% 13.81% 5.97% -
Total Cost 161,360 283,620 243,262 247,640 239,940 289,164 307,173 -34.92%
-
Net Worth 261,927 287,599 273,013 261,936 258,095 260,230 236,666 7.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 13,132 17,585 13,364 - 7,071 9,015 -
Div Payout % - 19.80% 27.40% 26.70% - 17.51% 24.80% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 261,927 287,599 273,013 261,936 258,095 260,230 236,666 7.00%
NOSH 130,963 131,324 131,890 133,641 134,424 141,429 135,238 -2.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 35.05% 19.29% 21.20% 17.12% 17.47% 12.76% 10.98% -
ROE 33.42% 23.06% 23.51% 19.11% 18.83% 15.52% 15.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 189.70 267.59 234.07 223.59 216.27 234.37 255.15 -17.94%
EPS 33.40 50.51 48.67 37.46 36.16 29.79 26.88 15.59%
DPS 0.00 10.00 13.33 10.00 0.00 5.00 6.67 -
NAPS 2.00 2.19 2.07 1.96 1.92 1.84 1.75 9.31%
Adjusted Per Share Value based on latest NOSH - 133,738
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.77 74.64 65.57 63.46 61.75 70.40 73.29 -19.68%
EPS 18.59 14.09 13.63 10.63 10.32 8.58 7.72 79.75%
DPS 0.00 2.79 3.74 2.84 0.00 1.50 1.91 -
NAPS 0.5563 0.6108 0.5799 0.5563 0.5482 0.5527 0.5027 6.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.96 1.84 1.71 1.26 1.39 1.39 1.55 -
P/RPS 1.03 0.69 0.73 0.56 0.64 0.59 0.61 41.84%
P/EPS 2.93 3.64 3.51 3.36 3.84 4.87 5.77 -36.37%
EY 34.10 27.45 28.46 29.73 26.01 20.54 17.34 57.02%
DY 0.00 5.43 7.80 7.94 0.00 3.60 4.30 -
P/NAPS 0.98 0.84 0.83 0.64 0.72 0.76 0.89 6.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 -
Price 2.15 1.97 1.69 1.59 1.19 1.29 1.45 -
P/RPS 1.13 0.74 0.72 0.71 0.55 0.55 0.57 57.87%
P/EPS 3.22 3.90 3.47 4.24 3.29 4.52 5.39 -29.08%
EY 31.09 25.64 28.80 23.56 30.39 22.13 18.54 41.19%
DY 0.00 5.08 7.89 6.29 0.00 3.88 4.60 -
P/NAPS 1.08 0.90 0.82 0.81 0.62 0.70 0.83 19.20%

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