[CBIP] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.19%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 307,461 308,718 345,061 364,794 263,992 213,317 177,489 9.58%
PBT 66,200 75,946 40,294 72,838 44,326 28,890 20,474 21.59%
Tax 31,558 -10,490 -2,406 -8,784 -1,553 -870 -5,514 -
NP 97,758 65,456 37,888 64,054 42,773 28,020 14,960 36.71%
-
NP to SH 97,684 64,186 36,352 62,462 42,604 27,908 13,976 38.25%
-
Tax Rate -47.67% 13.81% 5.97% 12.06% 3.50% 3.01% 26.93% -
Total Cost 209,702 243,262 307,173 300,740 221,218 185,297 162,529 4.33%
-
Net Worth 271,344 273,013 236,666 211,815 169,187 135,651 94,676 19.17%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 17,585 9,015 9,169 - - - -
Div Payout % - 27.40% 24.80% 14.68% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 271,344 273,013 236,666 211,815 169,187 135,651 94,676 19.17%
NOSH 135,672 131,890 135,238 137,542 137,550 135,651 132,726 0.36%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 31.80% 21.20% 10.98% 17.56% 16.20% 13.14% 8.43% -
ROE 36.00% 23.51% 15.36% 29.49% 25.18% 20.57% 14.76% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 226.62 234.07 255.15 265.22 191.92 157.25 149.98 7.11%
EPS 36.00 48.67 26.88 45.41 30.97 20.57 12.53 19.22%
DPS 0.00 13.33 6.67 6.67 0.00 0.00 0.00 -
NAPS 2.00 2.07 1.75 1.54 1.23 1.00 0.80 16.49%
Adjusted Per Share Value based on latest NOSH - 137,521
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 57.12 57.36 64.11 67.77 49.05 39.63 32.98 9.58%
EPS 18.15 11.93 6.75 11.60 7.92 5.18 2.60 38.22%
DPS 0.00 3.27 1.68 1.70 0.00 0.00 0.00 -
NAPS 0.5041 0.5072 0.4397 0.3935 0.3143 0.252 0.1759 19.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.74 1.71 1.55 1.57 2.23 1.53 0.64 -
P/RPS 0.77 0.73 0.61 0.59 1.16 0.97 0.43 10.19%
P/EPS 2.42 3.51 5.77 3.46 7.20 7.44 5.42 -12.56%
EY 41.38 28.46 17.34 28.93 13.89 13.45 18.45 14.40%
DY 0.00 7.80 4.30 4.25 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.89 1.02 1.81 1.53 0.80 1.40%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 29/11/05 -
Price 1.98 1.69 1.45 1.17 2.71 1.87 0.67 -
P/RPS 0.87 0.72 0.57 0.44 1.41 1.19 0.45 11.60%
P/EPS 2.75 3.47 5.39 2.58 8.75 9.09 5.67 -11.35%
EY 36.36 28.80 18.54 38.81 11.43 11.00 17.63 12.81%
DY 0.00 7.89 4.60 5.70 0.00 0.00 0.00 -
P/NAPS 0.99 0.82 0.83 0.76 2.20 1.87 0.84 2.77%

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