[CBIP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.92%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 82,137 76,721 72,681 72,672 88,097 93,677 77,022 4.37%
PBT 27,187 15,012 14,761 18,862 12,996 8,694 8,532 116.38%
Tax -3,677 -2,126 -2,065 -4,974 -2,654 732 117 -
NP 23,510 12,886 12,696 13,888 10,342 9,426 8,649 94.65%
-
NP to SH 23,109 12,879 12,152 13,117 10,096 9,039 8,130 100.53%
-
Tax Rate 13.52% 14.16% 13.99% 26.37% 20.42% -8.42% -1.37% -
Total Cost 58,627 63,835 59,985 58,784 77,755 84,251 68,373 -9.73%
-
Net Worth 273,034 262,127 258,095 142,902 236,519 225,974 225,682 13.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,595 6,686 - - - 6,765 - -
Div Payout % 28.54% 51.92% - - - 74.85% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,034 262,127 258,095 142,902 236,519 225,974 225,682 13.52%
NOSH 131,900 133,738 134,424 142,902 135,153 135,314 135,953 -1.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.62% 16.80% 17.47% 19.11% 11.74% 10.06% 11.23% -
ROE 8.46% 4.91% 4.71% 9.18% 4.27% 4.00% 3.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.27 57.37 54.07 50.85 65.18 69.23 56.65 6.50%
EPS 17.52 9.63 9.04 9.68 7.47 6.68 5.98 104.61%
DPS 5.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.07 1.96 1.92 1.00 1.75 1.67 1.66 15.83%
Adjusted Per Share Value based on latest NOSH - 142,902
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.26 14.25 13.50 13.50 16.37 17.40 14.31 4.37%
EPS 4.29 2.39 2.26 2.44 1.88 1.68 1.51 100.46%
DPS 1.23 1.24 0.00 0.00 0.00 1.26 0.00 -
NAPS 0.5073 0.487 0.4795 0.2655 0.4394 0.4198 0.4193 13.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.26 1.39 1.39 1.55 1.52 0.99 -
P/RPS 2.75 2.20 2.57 2.73 2.38 2.20 1.75 35.12%
P/EPS 9.76 13.08 15.38 15.14 20.75 22.75 16.56 -29.68%
EY 10.25 7.64 6.50 6.60 4.82 4.39 6.04 42.22%
DY 2.92 3.97 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 0.83 0.64 0.72 1.39 0.89 0.91 0.60 24.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 -
Price 1.69 1.59 1.19 1.29 1.45 1.54 1.27 -
P/RPS 2.71 2.77 2.20 2.54 2.22 2.22 2.24 13.52%
P/EPS 9.65 16.51 13.16 14.05 19.41 23.05 21.24 -40.87%
EY 10.37 6.06 7.60 7.12 5.15 4.34 4.71 69.15%
DY 2.96 3.14 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.82 0.81 0.62 1.29 0.83 0.92 0.77 4.27%

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