[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 217.53%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 77,022 409,903 273,596 156,992 65,481 289,819 197,994 -46.67%
PBT 8,532 70,562 54,629 31,275 9,770 48,867 33,245 -59.58%
Tax 117 -7,629 -6,588 -2,907 -810 -2,157 -1,165 -
NP 8,649 62,933 48,041 28,368 8,960 46,710 32,080 -58.23%
-
NP to SH 8,130 62,933 46,847 28,089 8,846 46,546 31,953 -59.81%
-
Tax Rate -1.37% 10.81% 12.06% 9.29% 8.29% 4.41% 3.50% -
Total Cost 68,373 346,970 225,555 128,624 56,521 243,109 165,914 -44.59%
-
Net Worth 225,682 216,187 211,815 204,958 192,603 184,334 169,187 21.15%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 6,798 6,877 - 6,878 13,756 - -
Div Payout % - 10.80% 14.68% - 77.76% 29.55% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 225,682 216,187 211,815 204,958 192,603 184,334 169,187 21.15%
NOSH 135,953 135,967 137,542 137,556 137,573 137,563 137,550 -0.77%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.23% 15.35% 17.56% 18.07% 13.68% 16.12% 16.20% -
ROE 3.60% 29.11% 22.12% 13.70% 4.59% 25.25% 18.89% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.65 301.47 198.92 114.13 47.60 210.68 143.94 -46.26%
EPS 5.98 44.26 34.06 20.42 6.43 33.84 23.23 -59.49%
DPS 0.00 5.00 5.00 0.00 5.00 10.00 0.00 -
NAPS 1.66 1.59 1.54 1.49 1.40 1.34 1.23 22.10%
Adjusted Per Share Value based on latest NOSH - 137,548
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.31 76.15 50.83 29.17 12.17 53.84 36.78 -46.67%
EPS 1.51 11.69 8.70 5.22 1.64 8.65 5.94 -59.83%
DPS 0.00 1.26 1.28 0.00 1.28 2.56 0.00 -
NAPS 0.4193 0.4017 0.3935 0.3808 0.3578 0.3425 0.3143 21.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.99 0.81 1.57 1.86 1.99 2.93 2.23 -
P/RPS 1.75 0.27 0.79 1.63 4.18 1.39 1.55 8.41%
P/EPS 16.56 1.75 4.61 9.11 30.95 8.66 9.60 43.78%
EY 6.04 57.14 21.69 10.98 3.23 11.55 10.42 -30.45%
DY 0.00 6.17 3.18 0.00 2.51 3.41 0.00 -
P/NAPS 0.60 0.51 1.02 1.25 1.42 2.19 1.81 -52.07%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 -
Price 1.27 0.90 1.17 1.74 2.10 2.50 2.71 -
P/RPS 2.24 0.30 0.59 1.52 4.41 1.19 1.88 12.37%
P/EPS 21.24 1.94 3.44 8.52 32.66 7.39 11.67 49.01%
EY 4.71 51.43 29.11 11.74 3.06 13.53 8.57 -32.88%
DY 0.00 5.56 4.27 0.00 2.38 4.00 0.00 -
P/NAPS 0.77 0.57 0.76 1.17 1.50 1.87 2.20 -50.30%

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