[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 66.78%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 170,699 77,022 409,903 273,596 156,992 65,481 289,819 -29.75%
PBT 17,225 8,532 70,562 54,629 31,275 9,770 48,867 -50.13%
Tax 849 117 -7,629 -6,588 -2,907 -810 -2,157 -
NP 18,074 8,649 62,933 48,041 28,368 8,960 46,710 -46.93%
-
NP to SH 17,168 8,130 62,933 46,847 28,089 8,846 46,546 -48.60%
-
Tax Rate -4.93% -1.37% 10.81% 12.06% 9.29% 8.29% 4.41% -
Total Cost 152,625 68,373 346,970 225,555 128,624 56,521 243,109 -26.70%
-
Net Worth 225,752 225,682 216,187 211,815 204,958 192,603 184,334 14.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,759 - 6,798 6,877 - 6,878 13,756 -37.75%
Div Payout % 39.37% - 10.80% 14.68% - 77.76% 29.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 225,752 225,682 216,187 211,815 204,958 192,603 184,334 14.48%
NOSH 135,181 135,953 135,967 137,542 137,556 137,573 137,563 -1.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.59% 11.23% 15.35% 17.56% 18.07% 13.68% 16.12% -
ROE 7.60% 3.60% 29.11% 22.12% 13.70% 4.59% 25.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 126.27 56.65 301.47 198.92 114.13 47.60 210.68 -28.93%
EPS 12.70 5.98 44.26 34.06 20.42 6.43 33.84 -48.00%
DPS 5.00 0.00 5.00 5.00 0.00 5.00 10.00 -37.03%
NAPS 1.67 1.66 1.59 1.54 1.49 1.40 1.34 15.82%
Adjusted Per Share Value based on latest NOSH - 137,521
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.71 14.31 76.15 50.83 29.17 12.17 53.84 -29.75%
EPS 3.19 1.51 11.69 8.70 5.22 1.64 8.65 -48.60%
DPS 1.26 0.00 1.26 1.28 0.00 1.28 2.56 -37.68%
NAPS 0.4194 0.4193 0.4017 0.3935 0.3808 0.3578 0.3425 14.47%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.52 0.99 0.81 1.57 1.86 1.99 2.93 -
P/RPS 1.20 1.75 0.27 0.79 1.63 4.18 1.39 -9.34%
P/EPS 11.97 16.56 1.75 4.61 9.11 30.95 8.66 24.10%
EY 8.36 6.04 57.14 21.69 10.98 3.23 11.55 -19.40%
DY 3.29 0.00 6.17 3.18 0.00 2.51 3.41 -2.36%
P/NAPS 0.91 0.60 0.51 1.02 1.25 1.42 2.19 -44.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 -
Price 1.54 1.27 0.90 1.17 1.74 2.10 2.50 -
P/RPS 1.22 2.24 0.30 0.59 1.52 4.41 1.19 1.67%
P/EPS 12.13 21.24 1.94 3.44 8.52 32.66 7.39 39.19%
EY 8.25 4.71 51.43 29.11 11.74 3.06 13.53 -28.11%
DY 3.25 0.00 5.56 4.27 0.00 2.38 4.00 -12.93%
P/NAPS 0.92 0.77 0.57 0.76 1.17 1.50 1.87 -37.70%

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