[CBIP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -24.48%
YoY- 76.45%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 68,475 60,173 52,732 47,083 58,210 51,178 41,557 39.37%
PBT 11,530 8,342 6,911 6,415 7,730 6,155 3,970 103.16%
Tax -1,085 -14 -41 -598 -69 -1,433 -1,129 -2.60%
NP 10,445 8,328 6,870 5,817 7,661 4,722 2,841 137.64%
-
NP to SH 10,099 8,264 6,899 5,768 7,638 4,516 2,668 142.29%
-
Tax Rate 9.41% 0.17% 0.59% 9.32% 0.89% 23.28% 28.44% -
Total Cost 58,030 51,845 45,862 41,266 50,549 46,456 38,716 30.87%
-
Net Worth 140,188 135,697 129,609 123,122 101,385 94,676 77,816 47.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 140,188 135,697 129,609 123,122 101,385 94,676 77,816 47.89%
NOSH 136,105 135,697 135,009 133,828 115,210 132,726 131,206 2.46%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.25% 13.84% 13.03% 12.35% 13.16% 9.23% 6.84% -
ROE 7.20% 6.09% 5.32% 4.68% 7.53% 4.77% 3.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.31 44.34 39.06 35.18 50.52 43.24 41.12 14.35%
EPS 7.42 6.09 5.11 4.31 6.57 4.05 2.64 98.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.96 0.92 0.88 0.80 0.77 21.33%
Adjusted Per Share Value based on latest NOSH - 133,828
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.72 11.18 9.80 8.75 10.81 9.51 7.72 39.37%
EPS 1.88 1.54 1.28 1.07 1.42 0.84 0.50 141.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2521 0.2408 0.2287 0.1884 0.1759 0.1446 47.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.53 1.23 1.00 0.66 0.64 0.62 -
P/RPS 4.07 3.45 3.15 2.84 1.31 1.48 1.51 93.32%
P/EPS 27.63 25.12 24.07 23.20 9.96 16.77 23.48 11.42%
EY 3.62 3.98 4.15 4.31 10.04 5.96 4.26 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.53 1.28 1.09 0.75 0.80 0.81 81.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 -
Price 2.05 1.87 1.42 1.22 0.70 0.67 0.67 -
P/RPS 4.07 4.22 3.64 3.47 1.39 1.55 1.63 83.74%
P/EPS 27.63 30.71 27.79 28.31 10.56 17.56 25.38 5.80%
EY 3.62 3.26 3.60 3.53 9.47 5.70 3.94 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.87 1.48 1.33 0.80 0.84 0.87 73.34%

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