[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 88.89%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 156,992 65,481 289,819 197,994 120,496 55,847 228,463 -22.14%
PBT 31,275 9,770 48,867 33,245 18,070 8,175 33,198 -3.90%
Tax -2,907 -810 -2,157 -1,165 -1,069 -602 -1,738 40.95%
NP 28,368 8,960 46,710 32,080 17,001 7,573 31,460 -6.67%
-
NP to SH 28,089 8,846 46,546 31,953 16,916 7,566 31,030 -6.42%
-
Tax Rate 9.29% 8.29% 4.41% 3.50% 5.92% 7.36% 5.24% -
Total Cost 128,624 56,521 243,109 165,914 103,495 48,274 197,003 -24.75%
-
Net Worth 204,958 192,603 184,334 169,187 154,031 149,944 140,302 28.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 6,878 13,756 - - - - -
Div Payout % - 77.76% 29.55% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,958 192,603 184,334 169,187 154,031 149,944 140,302 28.77%
NOSH 137,556 137,573 137,563 137,550 137,528 137,563 136,215 0.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.07% 13.68% 16.12% 16.20% 14.11% 13.56% 13.77% -
ROE 13.70% 4.59% 25.25% 18.89% 10.98% 5.05% 22.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.13 47.60 210.68 143.94 87.62 40.60 167.72 -22.65%
EPS 20.42 6.43 33.84 23.23 12.30 5.50 22.78 -7.03%
DPS 0.00 5.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.34 1.23 1.12 1.09 1.03 27.93%
Adjusted Per Share Value based on latest NOSH - 137,575
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.17 12.17 53.84 36.78 22.39 10.38 42.45 -22.14%
EPS 5.22 1.64 8.65 5.94 3.14 1.41 5.76 -6.35%
DPS 0.00 1.28 2.56 0.00 0.00 0.00 0.00 -
NAPS 0.3808 0.3578 0.3425 0.3143 0.2862 0.2786 0.2607 28.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.86 1.99 2.93 2.23 2.64 2.02 2.05 -
P/RPS 1.63 4.18 1.39 1.55 3.01 4.98 1.22 21.32%
P/EPS 9.11 30.95 8.66 9.60 21.46 36.73 9.00 0.81%
EY 10.98 3.23 11.55 10.42 4.66 2.72 11.11 -0.78%
DY 0.00 2.51 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 2.19 1.81 2.36 1.85 1.99 -26.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 -
Price 1.74 2.10 2.50 2.71 2.43 2.50 2.05 -
P/RPS 1.52 4.41 1.19 1.88 2.77 6.16 1.22 15.80%
P/EPS 8.52 32.66 7.39 11.67 19.76 45.45 9.00 -3.59%
EY 11.74 3.06 13.53 8.57 5.06 2.20 11.11 3.74%
DY 0.00 2.38 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.50 1.87 2.20 2.17 2.29 1.99 -29.84%

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