[CBIP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -7.36%
YoY- 49.47%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 119,871 82,137 76,721 72,681 72,672 88,097 93,677 17.81%
PBT 23,971 27,187 15,012 14,761 18,862 12,996 8,694 96.26%
Tax -5,273 -3,677 -2,126 -2,065 -4,974 -2,654 732 -
NP 18,698 23,510 12,886 12,696 13,888 10,342 9,426 57.67%
-
NP to SH 18,188 23,109 12,879 12,152 13,117 10,096 9,039 59.18%
-
Tax Rate 22.00% 13.52% 14.16% 13.99% 26.37% 20.42% -8.42% -
Total Cost 101,173 58,627 63,835 59,985 58,784 77,755 84,251 12.94%
-
Net Worth 262,578 273,034 262,127 258,095 142,902 236,519 225,974 10.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 6,595 6,686 - - - 6,765 -
Div Payout % - 28.54% 51.92% - - - 74.85% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 262,578 273,034 262,127 258,095 142,902 236,519 225,974 10.49%
NOSH 131,289 131,900 133,738 134,424 142,902 135,153 135,314 -1.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.60% 28.62% 16.80% 17.47% 19.11% 11.74% 10.06% -
ROE 6.93% 8.46% 4.91% 4.71% 9.18% 4.27% 4.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.30 62.27 57.37 54.07 50.85 65.18 69.23 20.19%
EPS 13.85 17.52 9.63 9.04 9.68 7.47 6.68 62.38%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 2.07 1.96 1.92 1.00 1.75 1.67 12.73%
Adjusted Per Share Value based on latest NOSH - 134,424
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.27 15.26 14.25 13.50 13.50 16.37 17.40 17.82%
EPS 3.38 4.29 2.39 2.26 2.44 1.88 1.68 59.16%
DPS 0.00 1.23 1.24 0.00 0.00 0.00 1.26 -
NAPS 0.4878 0.5073 0.487 0.4795 0.2655 0.4394 0.4198 10.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.84 1.71 1.26 1.39 1.39 1.55 1.52 -
P/RPS 2.02 2.75 2.20 2.57 2.73 2.38 2.20 -5.51%
P/EPS 13.28 9.76 13.08 15.38 15.14 20.75 22.75 -30.08%
EY 7.53 10.25 7.64 6.50 6.60 4.82 4.39 43.15%
DY 0.00 2.92 3.97 0.00 0.00 0.00 3.29 -
P/NAPS 0.92 0.83 0.64 0.72 1.39 0.89 0.91 0.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 -
Price 1.97 1.69 1.59 1.19 1.29 1.45 1.54 -
P/RPS 2.16 2.71 2.77 2.20 2.54 2.22 2.22 -1.80%
P/EPS 14.22 9.65 16.51 13.16 14.05 19.41 23.05 -27.46%
EY 7.03 10.37 6.06 7.60 7.12 5.15 4.34 37.80%
DY 0.00 2.96 3.14 0.00 0.00 0.00 3.25 -
P/NAPS 0.99 0.82 0.81 0.62 1.29 0.83 0.92 4.99%

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