[CBIP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.72%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 365,421 326,315 299,453 289,819 266,817 249,492 237,575 33.14%
PBT 70,251 62,072 50,462 48,867 45,240 38,407 35,423 57.65%
Tax -7,580 -3,995 -2,365 -2,157 -2,701 -2,619 -2,193 128.08%
NP 62,671 58,077 48,097 46,710 42,539 35,788 33,230 52.47%
-
NP to SH 61,440 57,719 47,826 46,546 42,038 35,265 32,814 51.73%
-
Tax Rate 10.79% 6.44% 4.69% 4.41% 5.97% 6.82% 6.19% -
Total Cost 302,750 268,238 251,356 243,109 224,278 213,704 204,345 29.86%
-
Net Worth 211,783 204,946 192,603 137,593 169,217 153,999 149,944 25.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,814 4,814 4,814 4,814 -
Div Payout % - - - 10.34% 11.45% 13.65% 14.67% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 211,783 204,946 192,603 137,593 169,217 153,999 149,944 25.80%
NOSH 137,521 137,548 137,573 137,593 137,575 137,499 137,563 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.15% 17.80% 16.06% 16.12% 15.94% 14.34% 13.99% -
ROE 29.01% 28.16% 24.83% 33.83% 24.84% 22.90% 21.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 265.72 237.24 217.67 210.63 193.94 181.45 172.70 33.17%
EPS 44.68 41.96 34.76 33.83 30.56 25.65 23.85 51.79%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 3.50 -
NAPS 1.54 1.49 1.40 1.00 1.23 1.12 1.09 25.83%
Adjusted Per Share Value based on latest NOSH - 137,593
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.89 60.63 55.63 53.84 49.57 46.35 44.14 33.13%
EPS 11.41 10.72 8.89 8.65 7.81 6.55 6.10 51.63%
DPS 0.00 0.00 0.00 0.89 0.89 0.89 0.89 -
NAPS 0.3935 0.3808 0.3578 0.2556 0.3144 0.2861 0.2786 25.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.57 1.86 1.99 2.93 2.23 2.64 2.02 -
P/RPS 0.59 0.78 0.91 1.39 1.15 1.45 1.17 -36.56%
P/EPS 3.51 4.43 5.72 8.66 7.30 10.29 8.47 -44.32%
EY 28.46 22.56 17.47 11.55 13.70 9.71 11.81 79.45%
DY 0.00 0.00 0.00 1.19 1.57 1.33 1.73 -
P/NAPS 1.02 1.25 1.42 2.93 1.81 2.36 1.85 -32.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 -
Price 1.17 1.74 2.10 2.50 2.71 2.43 2.50 -
P/RPS 0.44 0.73 0.96 1.19 1.40 1.34 1.45 -54.74%
P/EPS 2.62 4.15 6.04 7.39 8.87 9.47 10.48 -60.21%
EY 38.19 24.12 16.55 13.53 11.28 10.55 9.54 151.48%
DY 0.00 0.00 0.00 1.40 1.29 1.44 1.40 -
P/NAPS 0.76 1.17 1.50 2.50 2.20 2.17 2.29 -51.96%

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