[CBIP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.37%
YoY- 49.47%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 351,410 308,718 298,804 290,724 331,468 345,061 341,398 1.94%
PBT 80,931 75,946 59,546 59,044 49,083 40,294 34,450 76.44%
Tax -13,141 -10,490 -8,382 -8,260 -6,779 -2,406 1,698 -
NP 67,790 65,456 51,164 50,784 42,304 37,888 36,148 51.89%
-
NP to SH 66,328 64,186 50,062 48,608 40,381 36,352 34,336 54.92%
-
Tax Rate 16.24% 13.81% 14.08% 13.99% 13.81% 5.97% -4.93% -
Total Cost 283,620 243,262 247,640 239,940 289,164 307,173 305,250 -4.76%
-
Net Worth 287,599 273,013 261,936 258,095 260,230 236,666 225,752 17.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 13,132 17,585 13,364 - 7,071 9,015 13,518 -1.90%
Div Payout % 19.80% 27.40% 26.70% - 17.51% 24.80% 39.37% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 287,599 273,013 261,936 258,095 260,230 236,666 225,752 17.46%
NOSH 131,324 131,890 133,641 134,424 141,429 135,238 135,181 -1.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.29% 21.20% 17.12% 17.47% 12.76% 10.98% 10.59% -
ROE 23.06% 23.51% 19.11% 18.83% 15.52% 15.36% 15.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 267.59 234.07 223.59 216.27 234.37 255.15 252.55 3.92%
EPS 50.51 48.67 37.46 36.16 29.79 26.88 25.40 57.93%
DPS 10.00 13.33 10.00 0.00 5.00 6.67 10.00 0.00%
NAPS 2.19 2.07 1.96 1.92 1.84 1.75 1.67 19.74%
Adjusted Per Share Value based on latest NOSH - 134,424
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.64 65.57 63.46 61.75 70.40 73.29 72.51 1.94%
EPS 14.09 13.63 10.63 10.32 8.58 7.72 7.29 54.97%
DPS 2.79 3.74 2.84 0.00 1.50 1.91 2.87 -1.86%
NAPS 0.6108 0.5799 0.5563 0.5482 0.5527 0.5027 0.4795 17.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.84 1.71 1.26 1.39 1.39 1.55 1.52 -
P/RPS 0.69 0.73 0.56 0.64 0.59 0.61 0.60 9.73%
P/EPS 3.64 3.51 3.36 3.84 4.87 5.77 5.98 -28.11%
EY 27.45 28.46 29.73 26.01 20.54 17.34 16.71 39.09%
DY 5.43 7.80 7.94 0.00 3.60 4.30 6.58 -11.98%
P/NAPS 0.84 0.83 0.64 0.72 0.76 0.89 0.91 -5.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 -
Price 1.97 1.69 1.59 1.19 1.29 1.45 1.54 -
P/RPS 0.74 0.72 0.71 0.55 0.55 0.57 0.61 13.70%
P/EPS 3.90 3.47 4.24 3.29 4.52 5.39 6.06 -25.39%
EY 25.64 28.80 23.56 30.39 22.13 18.54 16.49 34.10%
DY 5.08 7.89 6.29 0.00 3.88 4.60 6.49 -15.02%
P/NAPS 0.90 0.82 0.81 0.62 0.70 0.83 0.92 -1.45%

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