[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 75.7%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 99,815 47,083 191,327 133,117 81,939 40,382 183,244 -33.37%
PBT 13,326 6,415 23,086 15,356 9,201 5,202 22,143 -28.78%
Tax -639 -598 -4,205 -4,136 -2,703 -1,933 -7,499 -80.72%
NP 12,687 5,817 18,881 11,220 6,498 3,269 14,644 -9.14%
-
NP to SH 12,667 5,768 18,120 10,482 5,966 3,269 14,644 -9.24%
-
Tax Rate 4.80% 9.32% 18.21% 26.93% 29.38% 37.16% 33.87% -
Total Cost 87,128 41,266 172,446 121,897 75,441 37,113 168,600 -35.68%
-
Net Worth 129,640 123,122 103,893 94,676 77,816 43,337 41,036 115.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,137 -
Div Payout % - - - - - - 14.60% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,640 123,122 103,893 94,676 77,816 43,337 41,036 115.75%
NOSH 135,042 133,828 118,060 132,726 131,206 43,736 42,746 115.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.71% 12.35% 9.87% 8.43% 7.93% 8.10% 7.99% -
ROE 9.77% 4.68% 17.44% 11.07% 7.67% 7.54% 35.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.91 35.18 162.06 112.48 81.08 93.18 428.67 -69.12%
EPS 9.38 4.31 15.59 9.40 5.90 3.77 17.13 -33.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.96 0.92 0.88 0.80 0.77 1.00 0.96 0.00%
Adjusted Per Share Value based on latest NOSH - 132,726
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.54 8.75 35.55 24.73 15.22 7.50 34.04 -33.38%
EPS 2.35 1.07 3.37 1.95 1.11 0.61 2.72 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.2409 0.2287 0.193 0.1759 0.1446 0.0805 0.0762 115.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.23 1.00 0.66 0.64 0.62 0.60 0.83 -
P/RPS 1.66 2.84 0.41 0.57 0.76 0.64 0.19 325.88%
P/EPS 13.11 23.20 4.30 7.23 10.50 7.95 2.42 209.41%
EY 7.63 4.31 23.25 13.84 9.52 12.57 41.27 -67.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.02 -
P/NAPS 1.28 1.09 0.75 0.80 0.81 0.60 0.86 30.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 28/02/05 -
Price 1.42 1.22 0.70 0.67 0.67 1.10 0.90 -
P/RPS 1.92 3.47 0.43 0.60 0.83 1.18 0.21 339.01%
P/EPS 15.14 28.31 4.56 7.56 11.35 14.58 2.63 222.23%
EY 6.61 3.53 21.93 13.22 8.81 6.86 38.06 -68.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 1.48 1.33 0.80 0.84 0.87 1.10 0.94 35.45%

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