[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.01%
YoY- 80.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 322,611 230,596 135,276 62,111 351,410 231,539 149,402 66.82%
PBT 76,661 49,650 28,540 11,164 80,931 56,960 29,773 87.53%
Tax 29,114 23,669 17,004 10,607 -13,141 -7,868 -4,191 -
NP 105,775 73,319 45,544 21,771 67,790 49,092 25,582 156.94%
-
NP to SH 104,603 73,263 45,894 21,884 66,328 48,140 25,031 158.76%
-
Tax Rate -37.98% -47.67% -59.58% -95.01% 16.24% 13.81% 14.08% -
Total Cost 216,836 157,277 89,732 40,340 283,620 182,447 123,820 45.13%
-
Net Worth 380,483 271,344 274,239 261,927 287,599 273,013 261,936 28.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 13,132 13,189 6,682 -
Div Payout % - - - - 19.80% 27.40% 26.70% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 380,483 271,344 274,239 261,927 287,599 273,013 261,936 28.17%
NOSH 134,446 135,672 137,119 130,963 131,324 131,890 133,641 0.40%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 32.79% 31.80% 33.67% 35.05% 19.29% 21.20% 17.12% -
ROE 27.49% 27.00% 16.74% 8.36% 23.06% 17.63% 9.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 239.95 169.97 98.66 47.43 267.59 175.55 111.79 66.16%
EPS 38.90 27.00 16.73 8.35 50.51 36.50 18.73 62.56%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 5.00 -
NAPS 2.83 2.00 2.00 2.00 2.19 2.07 1.96 27.66%
Adjusted Per Share Value based on latest NOSH - 130,963
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.94 42.84 25.13 11.54 65.29 43.02 27.76 66.82%
EPS 19.43 13.61 8.53 4.07 12.32 8.94 4.65 158.75%
DPS 0.00 0.00 0.00 0.00 2.44 2.45 1.24 -
NAPS 0.7069 0.5041 0.5095 0.4866 0.5343 0.5072 0.4866 28.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.21 1.74 2.00 1.96 1.84 1.71 1.26 -
P/RPS 0.92 1.02 2.03 4.13 0.69 0.97 1.13 -12.77%
P/EPS 2.84 3.22 5.98 11.73 3.64 4.68 6.73 -43.65%
EY 35.20 31.03 16.74 8.53 27.45 21.35 14.87 77.33%
DY 0.00 0.00 0.00 0.00 5.43 5.85 3.97 -
P/NAPS 0.78 0.87 1.00 0.98 0.84 0.83 0.64 14.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 25/08/11 30/05/11 24/02/11 18/11/10 23/08/10 -
Price 2.56 1.98 1.92 2.15 1.97 1.69 1.59 -
P/RPS 1.07 1.16 1.95 4.53 0.74 0.96 1.42 -17.15%
P/EPS 3.29 3.67 5.74 12.87 3.90 4.63 8.49 -46.75%
EY 30.39 27.27 17.43 7.77 25.64 21.60 11.78 87.77%
DY 0.00 0.00 0.00 0.00 5.08 5.92 3.14 -
P/NAPS 0.90 0.99 0.96 1.08 0.90 0.82 0.81 7.25%

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