[CBIP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.13%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 364,794 263,992 213,317 177,489 181,556 142,189 100,848 23.87%
PBT 72,838 44,326 28,890 20,474 20,729 16,892 11,724 35.54%
Tax -8,784 -1,553 -870 -5,514 -7,412 -5,668 -3,680 15.58%
NP 64,054 42,773 28,020 14,960 13,317 11,224 8,044 41.26%
-
NP to SH 62,462 42,604 27,908 13,976 13,317 11,224 8,044 40.67%
-
Tax Rate 12.06% 3.50% 3.01% 26.93% 35.76% 33.55% 31.39% -
Total Cost 300,740 221,218 185,297 162,529 168,238 130,965 92,804 21.62%
-
Net Worth 211,815 169,187 135,651 94,676 76,042 64,230 55,461 24.99%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,169 - - - - 11,184 - -
Div Payout % 14.68% - - - - 99.65% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 211,815 169,187 135,651 94,676 76,042 64,230 55,461 24.99%
NOSH 137,542 137,550 135,651 132,726 42,720 42,536 42,336 21.67%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.56% 16.20% 13.14% 8.43% 7.34% 7.89% 7.98% -
ROE 29.49% 25.18% 20.57% 14.76% 17.51% 17.47% 14.50% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 265.22 191.92 157.25 149.98 424.99 334.28 238.20 1.80%
EPS 45.41 30.97 20.57 12.53 31.17 26.39 19.00 15.61%
DPS 6.67 0.00 0.00 0.00 0.00 26.29 0.00 -
NAPS 1.54 1.23 1.00 0.80 1.78 1.51 1.31 2.73%
Adjusted Per Share Value based on latest NOSH - 132,726
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 77.48 56.07 45.31 37.70 38.56 30.20 21.42 23.87%
EPS 13.27 9.05 5.93 2.97 2.83 2.38 1.71 40.66%
DPS 1.95 0.00 0.00 0.00 0.00 2.38 0.00 -
NAPS 0.4499 0.3593 0.2881 0.2011 0.1615 0.1364 0.1178 24.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.57 2.23 1.53 0.64 0.87 0.69 0.44 -
P/RPS 0.59 1.16 0.97 0.43 0.20 0.21 0.18 21.85%
P/EPS 3.46 7.20 7.44 5.42 2.79 2.61 2.32 6.88%
EY 28.93 13.89 13.45 18.45 35.83 38.24 43.18 -6.45%
DY 4.25 0.00 0.00 0.00 0.00 38.11 0.00 -
P/NAPS 1.02 1.81 1.53 0.80 0.49 0.46 0.34 20.07%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 -
Price 1.17 2.71 1.87 0.67 0.84 0.81 0.51 -
P/RPS 0.44 1.41 1.19 0.45 0.20 0.24 0.21 13.10%
P/EPS 2.58 8.75 9.09 5.67 2.69 3.07 2.68 -0.63%
EY 38.81 11.43 11.00 17.63 37.11 32.58 37.25 0.68%
DY 5.70 0.00 0.00 0.00 0.00 32.46 0.00 -
P/NAPS 0.76 2.20 1.87 0.84 0.47 0.54 0.39 11.74%

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