[CBIP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.93%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 308,718 345,061 364,794 263,992 213,317 177,489 181,556 9.24%
PBT 75,946 40,294 72,838 44,326 28,890 20,474 20,729 24.14%
Tax -10,490 -2,406 -8,784 -1,553 -870 -5,514 -7,412 5.95%
NP 65,456 37,888 64,054 42,773 28,020 14,960 13,317 30.37%
-
NP to SH 64,186 36,352 62,462 42,604 27,908 13,976 13,317 29.95%
-
Tax Rate 13.81% 5.97% 12.06% 3.50% 3.01% 26.93% 35.76% -
Total Cost 243,262 307,173 300,740 221,218 185,297 162,529 168,238 6.33%
-
Net Worth 273,013 236,666 211,815 169,187 135,651 94,676 76,042 23.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 17,585 9,015 9,169 - - - - -
Div Payout % 27.40% 24.80% 14.68% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,013 236,666 211,815 169,187 135,651 94,676 76,042 23.73%
NOSH 131,890 135,238 137,542 137,550 135,651 132,726 42,720 20.65%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.20% 10.98% 17.56% 16.20% 13.14% 8.43% 7.34% -
ROE 23.51% 15.36% 29.49% 25.18% 20.57% 14.76% 17.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 234.07 255.15 265.22 191.92 157.25 149.98 424.99 -9.45%
EPS 48.67 26.88 45.41 30.97 20.57 12.53 31.17 7.70%
DPS 13.33 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.75 1.54 1.23 1.00 0.80 1.78 2.54%
Adjusted Per Share Value based on latest NOSH - 137,575
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.36 64.11 67.77 49.05 39.63 32.98 33.73 9.24%
EPS 11.93 6.75 11.60 7.92 5.18 2.60 2.47 29.99%
DPS 3.27 1.68 1.70 0.00 0.00 0.00 0.00 -
NAPS 0.5072 0.4397 0.3935 0.3143 0.252 0.1759 0.1413 23.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.55 1.57 2.23 1.53 0.64 0.87 -
P/RPS 0.73 0.61 0.59 1.16 0.97 0.43 0.20 24.07%
P/EPS 3.51 5.77 3.46 7.20 7.44 5.42 2.79 3.89%
EY 28.46 17.34 28.93 13.89 13.45 18.45 35.83 -3.76%
DY 7.80 4.30 4.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 1.02 1.81 1.53 0.80 0.49 9.17%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 -
Price 1.69 1.45 1.17 2.71 1.87 0.67 0.84 -
P/RPS 0.72 0.57 0.44 1.41 1.19 0.45 0.20 23.78%
P/EPS 3.47 5.39 2.58 8.75 9.09 5.67 2.69 4.33%
EY 28.80 18.54 38.81 11.43 11.00 17.63 37.11 -4.13%
DY 7.89 4.60 5.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.76 2.20 1.87 0.84 0.47 9.71%

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