[CBIP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -2.47%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 289,819 263,992 240,992 223,388 228,463 213,317 199,630 28.12%
PBT 48,867 44,326 36,140 32,700 33,198 28,890 26,652 49.63%
Tax -2,157 -1,553 -2,138 -2,408 -1,738 -870 -1,278 41.62%
NP 46,710 42,773 34,002 30,292 31,460 28,020 25,374 50.03%
-
NP to SH 46,546 42,604 33,832 30,264 31,030 27,908 25,334 49.84%
-
Tax Rate 4.41% 3.50% 5.92% 7.36% 5.24% 3.01% 4.80% -
Total Cost 243,109 221,218 206,990 193,096 197,003 185,297 174,256 24.78%
-
Net Worth 184,334 169,187 154,031 149,944 140,302 135,651 129,640 26.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,756 - - - - - - -
Div Payout % 29.55% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 184,334 169,187 154,031 149,944 140,302 135,651 129,640 26.36%
NOSH 137,563 137,550 137,528 137,563 136,215 135,651 135,042 1.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.12% 16.20% 14.11% 13.56% 13.77% 13.14% 12.71% -
ROE 25.25% 25.18% 21.96% 20.18% 22.12% 20.57% 19.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 210.68 191.92 175.23 162.39 167.72 157.25 147.83 26.55%
EPS 33.84 30.97 24.60 22.00 22.78 20.57 18.76 48.02%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.23 1.12 1.09 1.03 1.00 0.96 24.82%
Adjusted Per Share Value based on latest NOSH - 137,563
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.84 49.05 44.77 41.50 42.45 39.63 37.09 28.11%
EPS 8.65 7.92 6.29 5.62 5.76 5.18 4.71 49.80%
DPS 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.3143 0.2862 0.2786 0.2607 0.252 0.2409 26.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 2.23 2.64 2.02 2.05 1.53 1.23 -
P/RPS 1.39 1.16 1.51 1.24 1.22 0.97 0.83 40.89%
P/EPS 8.66 7.20 10.73 9.18 9.00 7.44 6.56 20.27%
EY 11.55 13.89 9.32 10.89 11.11 13.45 15.25 -16.86%
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.81 2.36 1.85 1.99 1.53 1.28 42.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 -
Price 2.50 2.71 2.43 2.50 2.05 1.87 1.42 -
P/RPS 1.19 1.41 1.39 1.54 1.22 1.19 0.96 15.34%
P/EPS 7.39 8.75 9.88 11.36 9.00 9.09 7.57 -1.58%
EY 13.53 11.43 10.12 8.80 11.11 11.00 13.21 1.60%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.20 2.17 2.29 1.99 1.87 1.48 16.82%

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