[CBIP] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.98%
YoY- 42.48%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 62,111 119,871 82,137 76,721 72,681 72,672 88,097 -20.80%
PBT 11,164 23,971 27,187 15,012 14,761 18,862 12,996 -9.64%
Tax 10,607 -5,273 -3,677 -2,126 -2,065 -4,974 -2,654 -
NP 21,771 18,698 23,510 12,886 12,696 13,888 10,342 64.32%
-
NP to SH 21,884 18,188 23,109 12,879 12,152 13,117 10,096 67.56%
-
Tax Rate -95.01% 22.00% 13.52% 14.16% 13.99% 26.37% 20.42% -
Total Cost 40,340 101,173 58,627 63,835 59,985 58,784 77,755 -35.45%
-
Net Worth 261,927 262,578 273,034 262,127 258,095 142,902 236,519 7.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 6,595 6,686 - - - -
Div Payout % - - 28.54% 51.92% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 261,927 262,578 273,034 262,127 258,095 142,902 236,519 7.04%
NOSH 130,963 131,289 131,900 133,738 134,424 142,902 135,153 -2.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 35.05% 15.60% 28.62% 16.80% 17.47% 19.11% 11.74% -
ROE 8.36% 6.93% 8.46% 4.91% 4.71% 9.18% 4.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.43 91.30 62.27 57.37 54.07 50.85 65.18 -19.11%
EPS 8.35 13.85 17.52 9.63 9.04 9.68 7.47 7.71%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.07 1.96 1.92 1.00 1.75 9.31%
Adjusted Per Share Value based on latest NOSH - 133,738
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.19 25.46 17.45 16.30 15.44 15.44 18.71 -20.80%
EPS 4.65 3.86 4.91 2.74 2.58 2.79 2.14 67.84%
DPS 0.00 0.00 1.40 1.42 0.00 0.00 0.00 -
NAPS 0.5563 0.5577 0.5799 0.5567 0.5482 0.3035 0.5024 7.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.96 1.84 1.71 1.26 1.39 1.39 1.55 -
P/RPS 4.13 2.02 2.75 2.20 2.57 2.73 2.38 44.45%
P/EPS 11.73 13.28 9.76 13.08 15.38 15.14 20.75 -31.65%
EY 8.53 7.53 10.25 7.64 6.50 6.60 4.82 46.35%
DY 0.00 0.00 2.92 3.97 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 0.83 0.64 0.72 1.39 0.89 6.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 -
Price 2.15 1.97 1.69 1.59 1.19 1.29 1.45 -
P/RPS 4.53 2.16 2.71 2.77 2.20 2.54 2.22 60.94%
P/EPS 12.87 14.22 9.65 16.51 13.16 14.05 19.41 -23.98%
EY 7.77 7.03 10.37 6.06 7.60 7.12 5.15 31.57%
DY 0.00 0.00 2.96 3.14 0.00 0.00 0.00 -
P/NAPS 1.08 0.99 0.82 0.81 0.62 1.29 0.83 19.20%

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