[CBIP] QoQ 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- 60.82%
YoY- 81.96%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 91,511 65,481 91,825 77,498 64,649 55,847 68,475 21.34%
PBT 21,505 9,770 15,622 15,175 9,895 8,175 11,530 51.57%
Tax -2,097 -810 -992 -96 -467 -602 -1,085 55.22%
NP 19,408 8,960 14,630 15,079 9,428 7,573 10,445 51.19%
-
NP to SH 19,243 8,846 14,593 15,037 9,350 7,566 10,099 53.75%
-
Tax Rate 9.75% 8.29% 6.35% 0.63% 4.72% 7.36% 9.41% -
Total Cost 72,103 56,521 77,195 62,419 55,221 48,274 58,030 15.59%
-
Net Worth 204,946 192,603 137,593 169,217 153,999 149,944 140,188 28.84%
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 - - - - - -
Div Payout % - 77.76% - - - - - -
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 204,946 192,603 137,593 169,217 153,999 149,944 140,188 28.84%
NOSH 137,548 137,573 137,593 137,575 137,499 137,563 136,105 0.70%
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 21.21% 13.68% 15.93% 19.46% 14.58% 13.56% 15.25% -
ROE 9.39% 4.59% 10.61% 8.89% 6.07% 5.05% 7.20% -
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 66.53 47.60 66.74 56.33 47.02 40.60 50.31 20.49%
EPS 13.99 6.43 10.61 10.93 6.80 5.50 7.42 52.67%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.00 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 17.00 12.17 17.06 14.40 12.01 10.38 12.72 21.35%
EPS 3.58 1.64 2.71 2.79 1.74 1.41 1.88 53.69%
DPS 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3808 0.3578 0.2556 0.3144 0.2861 0.2786 0.2605 28.83%
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 2.80 4.18 4.39 3.96 5.61 4.98 4.07 -22.08%
P/EPS 13.30 30.95 27.63 20.40 38.82 36.73 27.63 -38.60%
EY 7.52 3.23 3.62 4.90 2.58 2.72 3.62 62.87%
DY 0.00 2.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 2.93 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 2.62 4.41 3.75 4.81 5.17 6.16 4.07 -25.46%
P/EPS 12.44 32.66 23.57 24.79 35.74 45.45 27.63 -41.28%
EY 8.04 3.06 4.24 4.03 2.80 2.20 3.62 70.31%
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.50 2.50 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