[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 48.25%
YoY- 71.25%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 197,994 120,496 55,847 228,463 159,988 99,815 47,083 160.30%
PBT 33,245 18,070 8,175 33,198 21,668 13,326 6,415 199.17%
Tax -1,165 -1,069 -602 -1,738 -653 -639 -598 55.92%
NP 32,080 17,001 7,573 31,460 21,015 12,687 5,817 211.82%
-
NP to SH 31,953 16,916 7,566 31,030 20,931 12,667 5,768 212.75%
-
Tax Rate 3.50% 5.92% 7.36% 5.24% 3.01% 4.80% 9.32% -
Total Cost 165,914 103,495 48,274 197,003 138,973 87,128 41,266 152.63%
-
Net Worth 169,187 154,031 149,944 140,302 135,651 129,640 123,122 23.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,187 154,031 149,944 140,302 135,651 129,640 123,122 23.57%
NOSH 137,550 137,528 137,563 136,215 135,651 135,042 133,828 1.84%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.20% 14.11% 13.56% 13.77% 13.14% 12.71% 12.35% -
ROE 18.89% 10.98% 5.05% 22.12% 15.43% 9.77% 4.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 143.94 87.62 40.60 167.72 117.94 73.91 35.18 155.59%
EPS 23.23 12.30 5.50 22.78 15.43 9.38 4.31 207.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.12 1.09 1.03 1.00 0.96 0.92 21.33%
Adjusted Per Share Value based on latest NOSH - 136,105
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.78 22.39 10.38 42.45 29.72 18.54 8.75 160.22%
EPS 5.94 3.14 1.41 5.76 3.89 2.35 1.07 213.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2862 0.2786 0.2607 0.252 0.2409 0.2287 23.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.23 2.64 2.02 2.05 1.53 1.23 1.00 -
P/RPS 1.55 3.01 4.98 1.22 1.30 1.66 2.84 -33.19%
P/EPS 9.60 21.46 36.73 9.00 9.92 13.11 23.20 -44.44%
EY 10.42 4.66 2.72 11.11 10.08 7.63 4.31 80.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.36 1.85 1.99 1.53 1.28 1.09 40.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 -
Price 2.71 2.43 2.50 2.05 1.87 1.42 1.22 -
P/RPS 1.88 2.77 6.16 1.22 1.59 1.92 3.47 -33.51%
P/EPS 11.67 19.76 45.45 9.00 12.12 15.14 28.31 -44.58%
EY 8.57 5.06 2.20 11.11 8.25 6.61 3.53 80.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.17 2.29 1.99 1.87 1.48 1.33 39.82%

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