[CBIP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.13%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 199,630 188,332 191,327 177,489 163,878 161,528 183,244 5.89%
PBT 26,652 25,660 23,086 20,474 18,402 20,808 22,143 13.19%
Tax -1,278 -2,392 -4,205 -5,514 -5,406 -7,732 -7,499 -69.36%
NP 25,374 23,268 18,881 14,960 12,996 13,076 14,644 44.40%
-
NP to SH 25,334 23,072 18,120 13,976 11,932 13,076 14,644 44.25%
-
Tax Rate 4.80% 9.32% 18.21% 26.93% 29.38% 37.16% 33.87% -
Total Cost 174,256 165,064 172,446 162,529 150,882 148,452 168,600 2.23%
-
Net Worth 129,640 123,122 103,893 94,676 77,816 43,337 41,036 115.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,137 -
Div Payout % - - - - - - 14.60% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,640 123,122 103,893 94,676 77,816 43,337 41,036 115.75%
NOSH 135,042 133,828 118,060 132,726 131,206 43,736 42,746 115.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.71% 12.35% 9.87% 8.43% 7.93% 8.10% 7.99% -
ROE 19.54% 18.74% 17.44% 14.76% 15.33% 30.17% 35.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.83 140.73 162.06 149.98 162.16 372.72 428.67 -50.91%
EPS 18.76 17.24 15.59 12.53 11.80 15.08 17.13 6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.96 0.92 0.88 0.80 0.77 1.00 0.96 0.00%
Adjusted Per Share Value based on latest NOSH - 132,726
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.40 40.00 40.64 37.70 34.81 34.31 38.92 5.89%
EPS 5.38 4.90 3.85 2.97 2.53 2.78 3.11 44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
NAPS 0.2754 0.2615 0.2207 0.2011 0.1653 0.092 0.0872 115.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.23 1.00 0.66 0.64 0.62 0.60 0.83 -
P/RPS 0.83 0.71 0.41 0.43 0.38 0.16 0.19 167.95%
P/EPS 6.56 5.80 4.30 5.42 5.25 1.99 2.42 94.76%
EY 15.25 17.24 23.25 18.45 19.04 50.29 41.27 -48.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.02 -
P/NAPS 1.28 1.09 0.75 0.80 0.81 0.60 0.86 30.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 28/02/05 -
Price 1.42 1.22 0.70 0.67 0.67 1.10 0.90 -
P/RPS 0.96 0.87 0.43 0.45 0.41 0.30 0.21 176.21%
P/EPS 7.57 7.08 4.56 5.67 5.67 3.65 2.63 102.73%
EY 13.21 14.13 21.93 17.63 17.62 27.43 38.06 -50.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 1.48 1.33 0.80 0.84 0.87 1.10 0.94 35.45%

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