[CBIP] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.19%
YoY- 71.25%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 331,468 409,903 289,819 228,463 191,327 183,244 149,088 14.23%
PBT 49,083 70,562 48,867 33,198 23,086 22,143 19,388 16.72%
Tax -6,779 -7,629 -2,157 -1,738 -4,205 -7,499 -5,298 4.18%
NP 42,304 62,933 46,710 31,460 18,881 14,644 14,090 20.08%
-
NP to SH 40,381 62,933 46,546 31,030 18,120 14,644 14,090 19.16%
-
Tax Rate 13.81% 10.81% 4.41% 5.24% 18.21% 33.87% 27.33% -
Total Cost 289,164 346,970 243,109 197,003 172,446 168,600 134,998 13.52%
-
Net Worth 260,230 216,187 184,334 140,302 103,893 41,036 68,950 24.75%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,071 6,798 13,756 - - 2,137 - -
Div Payout % 17.51% 10.80% 29.55% - - 14.60% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 260,230 216,187 184,334 140,302 103,893 41,036 68,950 24.75%
NOSH 141,429 135,967 137,563 136,215 118,060 42,746 42,561 22.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.76% 15.35% 16.12% 13.77% 9.87% 7.99% 9.45% -
ROE 15.52% 29.11% 25.25% 22.12% 17.44% 35.69% 20.43% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 234.37 301.47 210.68 167.72 162.06 428.67 350.28 -6.47%
EPS 29.79 44.26 33.84 22.78 15.59 17.13 33.10 -1.73%
DPS 5.00 5.00 10.00 0.00 0.00 5.00 0.00 -
NAPS 1.84 1.59 1.34 1.03 0.88 0.96 1.62 2.14%
Adjusted Per Share Value based on latest NOSH - 136,105
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.58 76.15 53.84 42.45 35.55 34.04 27.70 14.22%
EPS 7.50 11.69 8.65 5.76 3.37 2.72 2.62 19.13%
DPS 1.31 1.26 2.56 0.00 0.00 0.40 0.00 -
NAPS 0.4835 0.4017 0.3425 0.2607 0.193 0.0762 0.1281 24.75%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.39 0.81 2.93 2.05 0.66 0.83 0.88 -
P/RPS 0.59 0.27 1.39 1.22 0.41 0.19 0.25 15.37%
P/EPS 4.87 1.75 8.66 9.00 4.30 2.42 2.66 10.59%
EY 20.54 57.14 11.55 11.11 23.25 41.27 37.62 -9.58%
DY 3.60 6.17 3.41 0.00 0.00 6.02 0.00 -
P/NAPS 0.76 0.51 2.19 1.99 0.75 0.86 0.54 5.85%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.29 0.90 2.50 2.05 0.70 0.90 1.00 -
P/RPS 0.55 0.30 1.19 1.22 0.43 0.21 0.29 11.24%
P/EPS 4.52 1.94 7.39 9.00 4.56 2.63 3.02 6.94%
EY 22.13 51.43 13.53 11.11 21.93 38.06 33.10 -6.48%
DY 3.88 5.56 4.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.70 0.57 1.87 1.99 0.80 0.94 0.62 2.04%

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