[CBIP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.87%
YoY- -41.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 498,126 307,461 308,718 345,061 364,794 263,992 213,317 15.16%
PBT 105,562 66,200 75,946 40,294 72,838 44,326 28,890 24.08%
Tax 186,433 31,558 -10,490 -2,406 -8,784 -1,553 -870 -
NP 291,996 97,758 65,456 37,888 64,054 42,773 28,020 47.73%
-
NP to SH 286,785 97,684 64,186 36,352 62,462 42,604 27,908 47.39%
-
Tax Rate -176.61% -47.67% 13.81% 5.97% 12.06% 3.50% 3.01% -
Total Cost 206,130 209,702 243,262 307,173 300,740 221,218 185,297 1.78%
-
Net Worth 474,934 271,344 273,013 236,666 211,815 169,187 135,651 23.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 178,883 - 17,585 9,015 9,169 - - -
Div Payout % 62.38% - 27.40% 24.80% 14.68% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 474,934 271,344 273,013 236,666 211,815 169,187 135,651 23.20%
NOSH 268,324 135,672 131,890 135,238 137,542 137,550 135,651 12.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 58.62% 31.80% 21.20% 10.98% 17.56% 16.20% 13.14% -
ROE 60.38% 36.00% 23.51% 15.36% 29.49% 25.18% 20.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 185.64 226.62 234.07 255.15 265.22 191.92 157.25 2.80%
EPS 106.88 36.00 48.67 26.88 45.41 30.97 20.57 31.57%
DPS 66.67 0.00 13.33 6.67 6.67 0.00 0.00 -
NAPS 1.77 2.00 2.07 1.75 1.54 1.23 1.00 9.97%
Adjusted Per Share Value based on latest NOSH - 135,153
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.55 57.12 57.36 64.11 67.77 49.05 39.63 15.16%
EPS 53.28 18.15 11.93 6.75 11.60 7.92 5.18 47.41%
DPS 33.23 0.00 3.27 1.68 1.70 0.00 0.00 -
NAPS 0.8824 0.5041 0.5072 0.4397 0.3935 0.3143 0.252 23.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.65 1.74 1.71 1.55 1.57 2.23 1.53 -
P/RPS 1.43 0.77 0.73 0.61 0.59 1.16 0.97 6.67%
P/EPS 2.48 2.42 3.51 5.77 3.46 7.20 7.44 -16.71%
EY 40.33 41.38 28.46 17.34 28.93 13.89 13.45 20.06%
DY 25.16 0.00 7.80 4.30 4.25 0.00 0.00 -
P/NAPS 1.50 0.87 0.83 0.89 1.02 1.81 1.53 -0.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 17/11/11 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 -
Price 2.71 1.98 1.69 1.45 1.17 2.71 1.87 -
P/RPS 1.46 0.87 0.72 0.57 0.44 1.41 1.19 3.46%
P/EPS 2.54 2.75 3.47 5.39 2.58 8.75 9.09 -19.12%
EY 39.44 36.36 28.80 18.54 38.81 11.43 11.00 23.69%
DY 24.60 0.00 7.89 4.60 5.70 0.00 0.00 -
P/NAPS 1.53 0.99 0.82 0.83 0.76 2.20 1.87 -3.28%

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