[CBIP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.11%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 209,203 198,028 191,327 180,194 188,483 188,779 183,244 9.26%
PBT 27,211 24,270 23,057 21,923 22,745 23,735 22,143 14.77%
Tax -2,141 -3,229 -4,564 -6,435 -7,447 -8,290 -7,499 -56.74%
NP 25,070 21,041 18,493 15,488 15,298 15,445 14,644 43.24%
-
NP to SH 24,821 20,590 18,091 15,109 15,125 15,445 14,644 42.29%
-
Tax Rate 7.87% 13.30% 19.79% 29.35% 32.74% 34.93% 33.87% -
Total Cost 184,133 176,987 172,834 164,706 173,185 173,334 168,600 6.06%
-
Net Worth 129,609 123,122 101,385 94,676 77,816 43,337 42,851 109.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,609 123,122 101,385 94,676 77,816 43,337 42,851 109.57%
NOSH 135,009 133,828 115,210 132,726 131,206 43,736 42,851 115.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.98% 10.63% 9.67% 8.60% 8.12% 8.18% 7.99% -
ROE 19.15% 16.72% 17.84% 15.96% 19.44% 35.64% 34.17% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 154.95 147.97 166.07 152.26 186.50 435.60 427.63 -49.26%
EPS 18.38 15.39 15.70 12.77 14.97 35.64 34.17 -33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.88 0.80 0.77 1.00 1.00 -2.69%
Adjusted Per Share Value based on latest NOSH - 132,726
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.43 42.06 40.64 38.27 40.03 40.10 38.92 9.25%
EPS 5.27 4.37 3.84 3.21 3.21 3.28 3.11 42.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.2615 0.2153 0.2011 0.1653 0.092 0.091 109.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.23 1.00 0.66 0.64 0.62 0.60 0.83 -
P/RPS 0.79 0.68 0.40 0.42 0.33 0.14 0.19 159.24%
P/EPS 6.69 6.50 4.20 5.01 4.14 1.68 2.43 96.79%
EY 14.95 15.39 23.79 19.95 24.14 59.40 41.17 -49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.09 0.75 0.80 0.81 0.60 0.83 33.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 28/02/05 -
Price 1.42 1.22 0.70 0.67 0.67 1.10 0.90 -
P/RPS 0.92 0.82 0.42 0.44 0.36 0.25 0.21 168.46%
P/EPS 7.72 7.93 4.46 5.25 4.48 3.09 2.63 105.41%
EY 12.95 12.61 22.43 19.05 22.34 32.40 37.97 -51.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.33 0.80 0.84 0.87 1.10 0.90 39.44%

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