[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 105.98%
YoY- 45.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 62,111 351,410 231,539 149,402 72,681 331,468 258,796 -61.41%
PBT 11,164 80,931 56,960 29,773 14,761 49,083 30,221 -48.54%
Tax 10,607 -13,141 -7,868 -4,191 -2,065 -6,779 -1,805 -
NP 21,771 67,790 49,092 25,582 12,696 42,304 28,416 -16.28%
-
NP to SH 21,884 66,328 48,140 25,031 12,152 40,381 27,264 -13.64%
-
Tax Rate -95.01% 16.24% 13.81% 14.08% 13.99% 13.81% 5.97% -
Total Cost 40,340 283,620 182,447 123,820 59,985 289,164 230,380 -68.73%
-
Net Worth 261,927 287,599 273,013 261,936 258,095 260,230 236,666 7.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 13,132 13,189 6,682 - 7,071 6,761 -
Div Payout % - 19.80% 27.40% 26.70% - 17.51% 24.80% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 261,927 287,599 273,013 261,936 258,095 260,230 236,666 7.00%
NOSH 130,963 131,324 131,890 133,641 134,424 141,429 135,238 -2.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 35.05% 19.29% 21.20% 17.12% 17.47% 12.76% 10.98% -
ROE 8.36% 23.06% 17.63% 9.56% 4.71% 15.52% 11.52% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.43 267.59 175.55 111.79 54.07 234.37 191.36 -60.57%
EPS 8.35 50.51 36.50 18.73 9.04 29.79 20.16 -44.46%
DPS 0.00 10.00 10.00 5.00 0.00 5.00 5.00 -
NAPS 2.00 2.19 2.07 1.96 1.92 1.84 1.75 9.31%
Adjusted Per Share Value based on latest NOSH - 133,738
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.19 74.64 49.18 31.73 15.44 70.40 54.97 -61.41%
EPS 4.65 14.09 10.22 5.32 2.58 8.58 5.79 -13.61%
DPS 0.00 2.79 2.80 1.42 0.00 1.50 1.44 -
NAPS 0.5563 0.6108 0.5799 0.5563 0.5482 0.5527 0.5027 6.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.96 1.84 1.71 1.26 1.39 1.39 1.55 -
P/RPS 4.13 0.69 0.97 1.13 2.57 0.59 0.81 196.53%
P/EPS 11.73 3.64 4.68 6.73 15.38 4.87 7.69 32.54%
EY 8.53 27.45 21.35 14.87 6.50 20.54 13.01 -24.54%
DY 0.00 5.43 5.85 3.97 0.00 3.60 3.23 -
P/NAPS 0.98 0.84 0.83 0.64 0.72 0.76 0.89 6.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 -
Price 2.15 1.97 1.69 1.59 1.19 1.29 1.45 -
P/RPS 4.53 0.74 0.96 1.42 2.20 0.55 0.76 229.10%
P/EPS 12.87 3.90 4.63 8.49 13.16 4.52 7.19 47.47%
EY 7.77 25.64 21.60 11.78 7.60 22.13 13.90 -32.16%
DY 0.00 5.08 5.92 3.14 0.00 3.88 3.45 -
P/NAPS 1.08 0.90 0.82 0.81 0.62 0.70 0.83 19.20%

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