[CBIP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.8%
YoY- 112.32%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 341,398 313,984 240,992 199,630 163,878 153,400 131,554 17.20%
PBT 34,450 62,550 36,140 26,652 18,402 17,140 15,630 14.06%
Tax 1,698 -5,814 -2,138 -1,278 -5,406 -6,228 -5,402 -
NP 36,148 56,736 34,002 25,374 12,996 10,912 10,228 23.39%
-
NP to SH 34,336 56,178 33,832 25,334 11,932 10,912 10,228 22.34%
-
Tax Rate -4.93% 9.29% 5.92% 4.80% 29.38% 36.34% 34.56% -
Total Cost 305,250 257,248 206,990 174,256 150,882 142,488 121,326 16.60%
-
Net Worth 225,752 204,958 154,031 129,640 77,816 71,778 60,739 24.43%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,518 - - - - - - -
Div Payout % 39.37% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 225,752 204,958 154,031 129,640 77,816 71,778 60,739 24.43%
NOSH 135,181 137,556 137,528 135,042 131,206 42,725 42,475 21.26%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.59% 18.07% 14.11% 12.71% 7.93% 7.11% 7.77% -
ROE 15.21% 27.41% 21.96% 19.54% 15.33% 15.20% 16.84% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 252.55 228.26 175.23 147.83 162.16 359.04 309.72 -3.34%
EPS 25.40 40.84 24.60 18.76 11.80 25.54 24.08 0.89%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.49 1.12 0.96 0.77 1.68 1.43 2.61%
Adjusted Per Share Value based on latest NOSH - 135,009
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 72.51 66.69 51.19 42.40 34.81 32.58 27.94 17.21%
EPS 7.29 11.93 7.19 5.38 2.53 2.32 2.17 22.35%
DPS 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4795 0.4353 0.3272 0.2754 0.1653 0.1525 0.129 24.43%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.52 1.86 2.64 1.23 0.62 0.90 0.64 -
P/RPS 0.60 0.81 1.51 0.83 0.38 0.25 0.21 19.10%
P/EPS 5.98 4.55 10.73 6.56 5.25 3.52 2.66 14.44%
EY 16.71 21.96 9.32 15.25 19.04 28.38 37.63 -12.64%
DY 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 2.36 1.28 0.81 0.54 0.45 12.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 -
Price 1.54 1.74 2.43 1.42 0.67 0.89 0.70 -
P/RPS 0.61 0.76 1.39 0.96 0.41 0.25 0.23 17.63%
P/EPS 6.06 4.26 9.88 7.57 5.67 3.48 2.91 12.99%
EY 16.49 23.47 10.12 13.21 17.62 28.70 34.40 -11.52%
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.17 2.17 1.48 0.87 0.53 0.49 11.05%

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