[CBIP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.75%
YoY- 45.75%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 409,903 365,421 326,315 299,453 289,819 266,817 249,492 39.02%
PBT 70,562 70,251 62,072 50,462 48,867 45,240 38,407 49.72%
Tax -7,629 -7,580 -3,995 -2,365 -2,157 -2,701 -2,619 103.30%
NP 62,933 62,671 58,077 48,097 46,710 42,539 35,788 45.44%
-
NP to SH 61,739 61,440 57,719 47,826 46,546 42,038 35,265 45.01%
-
Tax Rate 10.81% 10.79% 6.44% 4.69% 4.41% 5.97% 6.82% -
Total Cost 346,970 302,750 268,238 251,356 243,109 224,278 213,704 37.93%
-
Net Worth 222,901 211,783 204,946 192,603 137,593 169,217 153,999 27.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 4,814 4,814 4,814 -
Div Payout % - - - - 10.34% 11.45% 13.65% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 222,901 211,783 204,946 192,603 137,593 169,217 153,999 27.81%
NOSH 135,915 137,521 137,548 137,573 137,593 137,575 137,499 -0.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.35% 17.15% 17.80% 16.06% 16.12% 15.94% 14.34% -
ROE 27.70% 29.01% 28.16% 24.83% 33.83% 24.84% 22.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 301.59 265.72 237.24 217.67 210.63 193.94 181.45 40.09%
EPS 45.42 44.68 41.96 34.76 33.83 30.56 25.65 46.11%
DPS 0.00 0.00 0.00 0.00 3.50 3.50 3.50 -
NAPS 1.64 1.54 1.49 1.40 1.00 1.23 1.12 28.79%
Adjusted Per Share Value based on latest NOSH - 137,573
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.06 77.61 69.31 63.60 61.56 56.67 52.99 39.02%
EPS 13.11 13.05 12.26 10.16 9.89 8.93 7.49 44.99%
DPS 0.00 0.00 0.00 0.00 1.02 1.02 1.02 -
NAPS 0.4734 0.4498 0.4353 0.4091 0.2922 0.3594 0.3271 27.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 1.57 1.86 1.99 2.93 2.23 2.64 -
P/RPS 0.27 0.59 0.78 0.91 1.39 1.15 1.45 -67.22%
P/EPS 1.78 3.51 4.43 5.72 8.66 7.30 10.29 -68.78%
EY 56.08 28.46 22.56 17.47 11.55 13.70 9.71 220.19%
DY 0.00 0.00 0.00 0.00 1.19 1.57 1.33 -
P/NAPS 0.49 1.02 1.25 1.42 2.93 1.81 2.36 -64.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 -
Price 0.90 1.17 1.74 2.10 2.50 2.71 2.43 -
P/RPS 0.30 0.44 0.73 0.96 1.19 1.40 1.34 -62.96%
P/EPS 1.98 2.62 4.15 6.04 7.39 8.87 9.47 -64.60%
EY 50.47 38.19 24.12 16.55 13.53 11.28 10.55 182.57%
DY 0.00 0.00 0.00 0.00 1.40 1.29 1.44 -
P/NAPS 0.55 0.76 1.17 1.50 2.50 2.20 2.17 -59.78%

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