[CBIP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.19%
YoY- 71.25%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 263,992 240,992 223,388 228,463 213,317 199,630 188,332 25.22%
PBT 44,326 36,140 32,700 33,198 28,890 26,652 25,660 43.92%
Tax -1,553 -2,138 -2,408 -1,738 -870 -1,278 -2,392 -25.00%
NP 42,773 34,002 30,292 31,460 28,020 25,374 23,268 50.00%
-
NP to SH 42,604 33,832 30,264 31,030 27,908 25,334 23,072 50.45%
-
Tax Rate 3.50% 5.92% 7.36% 5.24% 3.01% 4.80% 9.32% -
Total Cost 221,218 206,990 193,096 197,003 185,297 174,256 165,064 21.53%
-
Net Worth 169,187 154,031 149,944 140,302 135,651 129,640 123,122 23.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,187 154,031 149,944 140,302 135,651 129,640 123,122 23.57%
NOSH 137,550 137,528 137,563 136,215 135,651 135,042 133,828 1.84%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.20% 14.11% 13.56% 13.77% 13.14% 12.71% 12.35% -
ROE 25.18% 21.96% 20.18% 22.12% 20.57% 19.54% 18.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 191.92 175.23 162.39 167.72 157.25 147.83 140.73 22.95%
EPS 30.97 24.60 22.00 22.78 20.57 18.76 17.24 47.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 1.09 1.03 1.00 0.96 0.92 21.33%
Adjusted Per Share Value based on latest NOSH - 136,105
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.05 44.77 41.50 42.45 39.63 37.09 34.99 25.22%
EPS 7.92 6.29 5.62 5.76 5.18 4.71 4.29 50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2862 0.2786 0.2607 0.252 0.2409 0.2287 23.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.23 2.64 2.02 2.05 1.53 1.23 1.00 -
P/RPS 1.16 1.51 1.24 1.22 0.97 0.83 0.71 38.67%
P/EPS 7.20 10.73 9.18 9.00 7.44 6.56 5.80 15.49%
EY 13.89 9.32 10.89 11.11 13.45 15.25 17.24 -13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.36 1.85 1.99 1.53 1.28 1.09 40.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 -
Price 2.71 2.43 2.50 2.05 1.87 1.42 1.22 -
P/RPS 1.41 1.39 1.54 1.22 1.19 0.96 0.87 37.93%
P/EPS 8.75 9.88 11.36 9.00 9.09 7.57 7.08 15.14%
EY 11.43 10.12 8.80 11.11 11.00 13.21 14.13 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.17 2.29 1.99 1.87 1.48 1.33 39.82%

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