[CBIP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.45%
YoY- 46.15%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 423,610 421,444 409,903 365,421 326,315 299,453 289,819 28.82%
PBT 56,513 69,324 70,562 70,251 62,072 50,462 48,867 10.18%
Tax -3,873 -6,702 -7,629 -7,580 -3,995 -2,365 -2,157 47.78%
NP 52,640 62,622 62,933 62,671 58,077 48,097 46,710 8.30%
-
NP to SH 50,819 61,023 61,739 61,440 57,719 47,826 46,546 6.03%
-
Tax Rate 6.85% 9.67% 10.81% 10.79% 6.44% 4.69% 4.41% -
Total Cost 370,970 358,822 346,970 302,750 268,238 251,356 243,109 32.57%
-
Net Worth 225,974 225,682 222,901 211,783 204,946 192,603 137,593 39.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,765 - - - - - 4,814 25.48%
Div Payout % 13.31% - - - - - 10.34% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 225,974 225,682 222,901 211,783 204,946 192,603 137,593 39.24%
NOSH 135,314 135,953 135,915 137,521 137,548 137,573 137,593 -1.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.43% 14.86% 15.35% 17.15% 17.80% 16.06% 16.12% -
ROE 22.49% 27.04% 27.70% 29.01% 28.16% 24.83% 33.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 313.06 309.99 301.59 265.72 237.24 217.67 210.63 30.26%
EPS 37.56 44.89 45.42 44.68 41.96 34.76 33.83 7.22%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 3.50 26.87%
NAPS 1.67 1.66 1.64 1.54 1.49 1.40 1.00 40.80%
Adjusted Per Share Value based on latest NOSH - 137,521
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 89.97 89.51 87.06 77.61 69.31 63.60 61.56 28.81%
EPS 10.79 12.96 13.11 13.05 12.26 10.16 9.89 5.98%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 1.02 25.87%
NAPS 0.48 0.4793 0.4734 0.4498 0.4353 0.4091 0.2922 39.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.52 0.99 0.81 1.57 1.86 1.99 2.93 -
P/RPS 0.49 0.32 0.27 0.59 0.78 0.91 1.39 -50.12%
P/EPS 4.05 2.21 1.78 3.51 4.43 5.72 8.66 -39.77%
EY 24.71 45.34 56.08 28.46 22.56 17.47 11.55 66.10%
DY 3.29 0.00 0.00 0.00 0.00 0.00 1.19 97.10%
P/NAPS 0.91 0.60 0.49 1.02 1.25 1.42 2.93 -54.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 -
Price 1.54 1.27 0.90 1.17 1.74 2.10 2.50 -
P/RPS 0.49 0.41 0.30 0.44 0.73 0.96 1.19 -44.68%
P/EPS 4.10 2.83 1.98 2.62 4.15 6.04 7.39 -32.50%
EY 24.39 35.34 50.47 38.19 24.12 16.55 13.53 48.17%
DY 3.25 0.00 0.00 0.00 0.00 0.00 1.40 75.41%
P/NAPS 0.92 0.77 0.55 0.76 1.17 1.50 2.50 -48.67%

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