[CBIP] QoQ 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- -2.52%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 93,677 77,022 136,307 116,604 91,511 65,481 91,825 1.34%
PBT 8,694 8,532 15,933 23,354 21,505 9,770 15,622 -32.36%
Tax 732 117 -1,041 -3,681 -2,097 -810 -992 -
NP 9,426 8,649 14,892 19,673 19,408 8,960 14,630 -25.42%
-
NP to SH 9,039 8,130 14,892 18,758 19,243 8,846 14,593 -27.35%
-
Tax Rate -8.42% -1.37% 6.53% 15.76% 9.75% 8.29% 6.35% -
Total Cost 84,251 68,373 121,415 96,931 72,103 56,521 77,195 6.01%
-
Net Worth 225,974 225,682 222,901 211,783 204,946 192,603 137,593 39.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,765 - - 6,876 - 6,878 - -
Div Payout % 74.85% - - 36.66% - 77.76% - -
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 225,974 225,682 222,901 211,783 204,946 192,603 137,593 39.24%
NOSH 135,314 135,953 135,915 137,521 137,548 137,573 137,593 -1.10%
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 10.06% 11.23% 10.93% 16.87% 21.21% 13.68% 15.93% -
ROE 4.00% 3.60% 6.68% 8.86% 9.39% 4.59% 10.61% -
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 69.23 56.65 100.29 84.79 66.53 47.60 66.74 2.47%
EPS 6.68 5.98 10.09 13.64 13.99 6.43 10.61 -26.56%
DPS 5.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.67 1.66 1.64 1.54 1.49 1.40 1.00 40.80%
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 17.40 14.31 25.32 21.66 17.00 12.17 17.06 1.32%
EPS 1.68 1.51 2.77 3.49 3.58 1.64 2.71 -27.31%
DPS 1.26 0.00 0.00 1.28 0.00 1.28 0.00 -
NAPS 0.4198 0.4193 0.4141 0.3935 0.3808 0.3578 0.2556 39.24%
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 2.20 1.75 0.81 1.85 2.80 4.18 4.39 -36.93%
P/EPS 22.75 16.56 7.39 11.51 13.30 30.95 27.63 -12.16%
EY 4.39 6.04 13.53 8.69 7.52 3.23 3.62 13.73%
DY 3.29 0.00 0.00 3.18 0.00 2.51 0.00 -
P/NAPS 0.91 0.60 0.49 1.02 1.25 1.42 2.93 -54.17%
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 2.22 2.24 0.90 1.38 2.62 4.41 3.75 -29.51%
P/EPS 23.05 21.24 8.21 8.58 12.44 32.66 23.57 -1.47%
EY 4.34 4.71 12.17 11.66 8.04 3.06 4.24 1.56%
DY 3.25 0.00 0.00 4.27 0.00 2.38 0.00 -
P/NAPS 0.92 0.77 0.55 0.76 1.17 1.50 2.50 -48.67%

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