[CBIP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.25%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 364,794 313,984 261,924 289,819 263,992 240,992 223,388 38.54%
PBT 72,838 62,550 39,080 48,867 44,326 36,140 32,700 70.30%
Tax -8,784 -5,814 -3,240 -2,157 -1,553 -2,138 -2,408 136.41%
NP 64,054 56,736 35,840 46,710 42,773 34,002 30,292 64.52%
-
NP to SH 62,462 56,178 35,384 46,546 42,604 33,832 30,264 61.88%
-
Tax Rate 12.06% 9.29% 8.29% 4.41% 3.50% 5.92% 7.36% -
Total Cost 300,740 257,248 226,084 243,109 221,218 206,990 193,096 34.25%
-
Net Worth 211,815 204,958 192,603 184,334 169,187 154,031 149,944 25.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,169 - 27,514 13,756 - - - -
Div Payout % 14.68% - 77.76% 29.55% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 211,815 204,958 192,603 184,334 169,187 154,031 149,944 25.81%
NOSH 137,542 137,556 137,573 137,563 137,550 137,528 137,563 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.56% 18.07% 13.68% 16.12% 16.20% 14.11% 13.56% -
ROE 29.49% 27.41% 18.37% 25.25% 25.18% 21.96% 20.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 265.22 228.26 190.39 210.68 191.92 175.23 162.39 38.56%
EPS 45.41 40.84 25.72 33.84 30.97 24.60 22.00 61.89%
DPS 6.67 0.00 20.00 10.00 0.00 0.00 0.00 -
NAPS 1.54 1.49 1.40 1.34 1.23 1.12 1.09 25.83%
Adjusted Per Share Value based on latest NOSH - 137,593
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.77 58.33 48.66 53.84 49.05 44.77 41.50 38.54%
EPS 11.60 10.44 6.57 8.65 7.92 6.29 5.62 61.89%
DPS 1.70 0.00 5.11 2.56 0.00 0.00 0.00 -
NAPS 0.3935 0.3808 0.3578 0.3425 0.3143 0.2862 0.2786 25.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.57 1.86 1.99 2.93 2.23 2.64 2.02 -
P/RPS 0.59 0.81 1.05 1.39 1.16 1.51 1.24 -38.97%
P/EPS 3.46 4.55 7.74 8.66 7.20 10.73 9.18 -47.72%
EY 28.93 21.96 12.92 11.55 13.89 9.32 10.89 91.47%
DY 4.25 0.00 10.05 3.41 0.00 0.00 0.00 -
P/NAPS 1.02 1.25 1.42 2.19 1.81 2.36 1.85 -32.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 -
Price 1.17 1.74 2.10 2.50 2.71 2.43 2.50 -
P/RPS 0.44 0.76 1.10 1.19 1.41 1.39 1.54 -56.52%
P/EPS 2.58 4.26 8.16 7.39 8.75 9.88 11.36 -62.67%
EY 38.81 23.47 12.25 13.53 11.43 10.12 8.80 168.20%
DY 5.70 0.00 9.52 4.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.17 1.50 1.87 2.20 2.17 2.29 -51.96%

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