[CBIP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.47%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 299,453 289,819 266,817 249,492 237,575 228,811 218,198 23.47%
PBT 50,462 48,867 45,240 38,407 35,423 33,663 29,398 43.31%
Tax -2,365 -2,157 -2,701 -2,619 -2,193 -2,189 -722 120.40%
NP 48,097 46,710 42,539 35,788 33,230 31,474 28,676 41.12%
-
NP to SH 47,826 46,546 42,038 35,265 32,814 31,016 28,569 40.94%
-
Tax Rate 4.69% 4.41% 5.97% 6.82% 6.19% 6.50% 2.46% -
Total Cost 251,356 243,109 224,278 213,704 204,345 197,337 189,522 20.69%
-
Net Worth 192,603 137,593 169,217 153,999 149,944 140,188 135,697 26.27%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,814 4,814 4,814 4,814 - - -
Div Payout % - 10.34% 11.45% 13.65% 14.67% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 192,603 137,593 169,217 153,999 149,944 140,188 135,697 26.27%
NOSH 137,573 137,593 137,575 137,499 137,563 136,105 135,697 0.91%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.06% 16.12% 15.94% 14.34% 13.99% 13.76% 13.14% -
ROE 24.83% 33.83% 24.84% 22.90% 21.88% 22.12% 21.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 217.67 210.63 193.94 181.45 172.70 168.11 160.80 22.34%
EPS 34.76 33.83 30.56 25.65 23.85 22.79 21.05 39.66%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 0.00 -
NAPS 1.40 1.00 1.23 1.12 1.09 1.03 1.00 25.12%
Adjusted Per Share Value based on latest NOSH - 137,499
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.60 61.56 56.67 52.99 50.46 48.60 46.34 23.47%
EPS 10.16 9.89 8.93 7.49 6.97 6.59 6.07 40.92%
DPS 0.00 1.02 1.02 1.02 1.02 0.00 0.00 -
NAPS 0.4091 0.2922 0.3594 0.3271 0.3185 0.2978 0.2882 26.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.99 2.93 2.23 2.64 2.02 2.05 1.53 -
P/RPS 0.91 1.39 1.15 1.45 1.17 1.22 0.95 -2.82%
P/EPS 5.72 8.66 7.30 10.29 8.47 9.00 7.27 -14.76%
EY 17.47 11.55 13.70 9.71 11.81 11.12 13.76 17.23%
DY 0.00 1.19 1.57 1.33 1.73 0.00 0.00 -
P/NAPS 1.42 2.93 1.81 2.36 1.85 1.99 1.53 -4.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 31/10/06 -
Price 2.10 2.50 2.71 2.43 2.50 2.05 1.87 -
P/RPS 0.96 1.19 1.40 1.34 1.45 1.22 1.16 -11.84%
P/EPS 6.04 7.39 8.87 9.47 10.48 9.00 8.88 -22.63%
EY 16.55 13.53 11.28 10.55 9.54 11.12 11.26 29.24%
DY 0.00 1.40 1.29 1.44 1.40 0.00 0.00 -
P/NAPS 1.50 2.50 2.20 2.17 2.29 1.99 1.87 -13.65%

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