[CBIP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.95%
YoY- 44.5%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 116,604 91,511 65,481 91,825 77,498 64,649 55,847 63.13%
PBT 23,354 21,505 9,770 15,622 15,175 9,895 8,175 100.94%
Tax -3,681 -2,097 -810 -992 -96 -467 -602 233.28%
NP 19,673 19,408 8,960 14,630 15,079 9,428 7,573 88.64%
-
NP to SH 18,758 19,243 8,846 14,593 15,037 9,350 7,566 82.87%
-
Tax Rate 15.76% 9.75% 8.29% 6.35% 0.63% 4.72% 7.36% -
Total Cost 96,931 72,103 56,521 77,195 62,419 55,221 48,274 58.95%
-
Net Worth 211,783 204,946 192,603 137,593 169,217 153,999 149,944 25.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,876 - 6,878 - - - - -
Div Payout % 36.66% - 77.76% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 211,783 204,946 192,603 137,593 169,217 153,999 149,944 25.80%
NOSH 137,521 137,548 137,573 137,593 137,575 137,499 137,563 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.87% 21.21% 13.68% 15.93% 19.46% 14.58% 13.56% -
ROE 8.86% 9.39% 4.59% 10.61% 8.89% 6.07% 5.05% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.79 66.53 47.60 66.74 56.33 47.02 40.60 63.16%
EPS 13.64 13.99 6.43 10.61 10.93 6.80 5.50 82.91%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.49 1.40 1.00 1.23 1.12 1.09 25.83%
Adjusted Per Share Value based on latest NOSH - 137,593
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.66 17.00 12.17 17.06 14.40 12.01 10.38 63.07%
EPS 3.49 3.58 1.64 2.71 2.79 1.74 1.41 82.67%
DPS 1.28 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3808 0.3578 0.2556 0.3144 0.2861 0.2786 25.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.57 1.86 1.99 2.93 2.23 2.64 2.02 -
P/RPS 1.85 2.80 4.18 4.39 3.96 5.61 4.98 -48.22%
P/EPS 11.51 13.30 30.95 27.63 20.40 38.82 36.73 -53.76%
EY 8.69 7.52 3.23 3.62 4.90 2.58 2.72 116.46%
DY 3.18 0.00 2.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.25 1.42 2.93 1.81 2.36 1.85 -32.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 -
Price 1.17 1.74 2.10 2.50 2.71 2.43 2.50 -
P/RPS 1.38 2.62 4.41 3.75 4.81 5.17 6.16 -63.01%
P/EPS 8.58 12.44 32.66 23.57 24.79 35.74 45.45 -66.99%
EY 11.66 8.04 3.06 4.24 4.03 2.80 2.20 203.06%
DY 4.27 0.00 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.17 1.50 2.50 2.20 2.17 2.29 -51.96%

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