[CBIP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.16%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 331,468 395,103 423,610 421,444 409,903 365,421 326,315 1.04%
PBT 49,084 46,155 56,513 69,324 70,562 70,251 62,072 -14.45%
Tax -6,779 -2,846 -3,873 -6,702 -7,629 -7,580 -3,995 42.12%
NP 42,305 43,309 52,640 62,622 62,933 62,671 58,077 -18.99%
-
NP to SH 40,382 42,157 50,819 61,023 61,739 61,440 57,719 -21.13%
-
Tax Rate 13.81% 6.17% 6.85% 9.67% 10.81% 10.79% 6.44% -
Total Cost 289,163 351,794 370,970 358,822 346,970 302,750 268,238 5.12%
-
Net Worth 142,902 236,519 225,974 225,682 222,901 211,783 204,946 -21.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,765 6,765 6,765 - - - - -
Div Payout % 16.75% 16.05% 13.31% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 142,902 236,519 225,974 225,682 222,901 211,783 204,946 -21.31%
NOSH 142,902 135,153 135,314 135,953 135,915 137,521 137,548 2.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.76% 10.96% 12.43% 14.86% 15.35% 17.15% 17.80% -
ROE 28.26% 17.82% 22.49% 27.04% 27.70% 29.01% 28.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 231.95 292.34 313.06 309.99 301.59 265.72 237.24 -1.48%
EPS 28.26 31.19 37.56 44.89 45.42 44.68 41.96 -23.10%
DPS 4.73 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.67 1.66 1.64 1.54 1.49 -23.28%
Adjusted Per Share Value based on latest NOSH - 135,953
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.58 73.41 78.70 78.30 76.15 67.89 60.63 1.03%
EPS 7.50 7.83 9.44 11.34 11.47 11.41 10.72 -21.13%
DPS 1.26 1.26 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.4394 0.4198 0.4193 0.4141 0.3935 0.3808 -21.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.39 1.55 1.52 0.99 0.81 1.57 1.86 -
P/RPS 0.60 0.53 0.49 0.32 0.27 0.59 0.78 -16.00%
P/EPS 4.92 4.97 4.05 2.21 1.78 3.51 4.43 7.22%
EY 20.33 20.12 24.71 45.34 56.08 28.46 22.56 -6.68%
DY 3.41 3.23 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.89 0.91 0.60 0.49 1.02 1.25 7.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 -
Price 1.29 1.45 1.54 1.27 0.90 1.17 1.74 -
P/RPS 0.56 0.50 0.49 0.41 0.30 0.44 0.73 -16.15%
P/EPS 4.57 4.65 4.10 2.83 1.98 2.62 4.15 6.61%
EY 21.91 21.51 24.39 35.34 50.47 38.19 24.12 -6.18%
DY 3.67 3.45 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.83 0.92 0.77 0.55 0.76 1.17 6.70%

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