[CBIP] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.65%
YoY- 23.74%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Revenue 409,903 289,819 228,463 191,327 183,244 149,088 108,822 20.84%
PBT 70,562 48,867 33,198 23,086 22,143 19,388 11,011 30.36%
Tax -7,629 -2,157 -1,738 -4,205 -7,499 -5,298 -3,409 12.18%
NP 62,933 46,710 31,460 18,881 14,644 14,090 7,602 35.21%
-
NP to SH 62,933 46,546 31,030 18,120 14,644 14,090 7,602 35.21%
-
Tax Rate 10.81% 4.41% 5.24% 18.21% 33.87% 27.33% 30.96% -
Total Cost 346,970 243,109 197,003 172,446 168,600 134,998 101,220 19.22%
-
Net Worth 216,187 184,334 140,302 103,893 41,036 68,950 49,279 23.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Div 6,798 13,756 - - 2,137 - 1,960 19.42%
Div Payout % 10.80% 29.55% - - 14.60% - 25.78% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Net Worth 216,187 184,334 140,302 103,893 41,036 68,950 49,279 23.49%
NOSH 135,967 137,563 136,215 118,060 42,746 42,561 28,000 25.30%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
NP Margin 15.35% 16.12% 13.77% 9.87% 7.99% 9.45% 6.99% -
ROE 29.11% 25.25% 22.12% 17.44% 35.69% 20.43% 15.43% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 301.47 210.68 167.72 162.06 428.67 350.28 388.65 -3.56%
EPS 44.26 33.84 22.78 15.59 17.13 33.10 27.15 7.22%
DPS 5.00 10.00 0.00 0.00 5.00 0.00 7.00 -4.68%
NAPS 1.59 1.34 1.03 0.88 0.96 1.62 1.76 -1.43%
Adjusted Per Share Value based on latest NOSH - 115,210
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 87.06 61.56 48.52 40.64 38.92 31.67 23.11 20.84%
EPS 13.37 9.89 6.59 3.85 3.11 2.99 1.61 35.27%
DPS 1.44 2.92 0.00 0.00 0.45 0.00 0.42 19.22%
NAPS 0.4592 0.3915 0.298 0.2207 0.0872 0.1464 0.1047 23.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 -
Price 0.81 2.93 2.05 0.66 0.83 0.88 0.59 -
P/RPS 0.27 1.39 1.22 0.41 0.19 0.25 0.15 8.75%
P/EPS 1.75 8.66 9.00 4.30 2.42 2.66 2.17 -3.02%
EY 57.14 11.55 11.11 23.25 41.27 37.62 46.02 3.13%
DY 6.17 3.41 0.00 0.00 6.02 0.00 11.86 -8.90%
P/NAPS 0.51 2.19 1.99 0.75 0.86 0.54 0.34 5.95%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 26/02/04 26/02/02 -
Price 0.90 2.50 2.05 0.70 0.90 1.00 0.70 -
P/RPS 0.30 1.19 1.22 0.43 0.21 0.29 0.18 7.56%
P/EPS 1.94 7.39 9.00 4.56 2.63 3.02 2.58 -3.98%
EY 51.43 13.53 11.11 21.93 38.06 33.10 38.79 4.10%
DY 5.56 4.00 0.00 0.00 5.56 0.00 10.00 -8.03%
P/NAPS 0.57 1.87 1.99 0.80 0.94 0.62 0.40 5.18%

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