[CBIP] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.75%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 322,611 351,410 331,468 409,903 289,819 228,463 191,327 9.09%
PBT 76,661 80,931 49,083 70,562 48,867 33,198 23,086 22.13%
Tax 29,114 -13,141 -6,779 -7,629 -2,157 -1,738 -4,205 -
NP 105,775 67,790 42,304 62,933 46,710 31,460 18,881 33.25%
-
NP to SH 104,603 66,328 40,381 62,933 46,546 31,030 18,120 33.91%
-
Tax Rate -37.98% 16.24% 13.81% 10.81% 4.41% 5.24% 18.21% -
Total Cost 216,836 283,620 289,164 346,970 243,109 197,003 172,446 3.88%
-
Net Worth 380,483 287,599 260,230 216,187 184,334 140,302 103,893 24.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 13,132 7,071 6,798 13,756 - - -
Div Payout % - 19.80% 17.51% 10.80% 29.55% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 380,483 287,599 260,230 216,187 184,334 140,302 103,893 24.14%
NOSH 134,446 131,324 141,429 135,967 137,563 136,215 118,060 2.18%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 32.79% 19.29% 12.76% 15.35% 16.12% 13.77% 9.87% -
ROE 27.49% 23.06% 15.52% 29.11% 25.25% 22.12% 17.44% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 239.95 267.59 234.37 301.47 210.68 167.72 162.06 6.75%
EPS 38.90 50.51 29.79 44.26 33.84 22.78 15.59 16.45%
DPS 0.00 10.00 5.00 5.00 10.00 0.00 0.00 -
NAPS 2.83 2.19 1.84 1.59 1.34 1.03 0.88 21.48%
Adjusted Per Share Value based on latest NOSH - 135,915
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 59.94 65.29 61.58 76.15 53.84 42.45 35.55 9.09%
EPS 19.43 12.32 7.50 11.69 8.65 5.76 3.37 33.89%
DPS 0.00 2.44 1.31 1.26 2.56 0.00 0.00 -
NAPS 0.7069 0.5343 0.4835 0.4017 0.3425 0.2607 0.193 24.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.21 1.84 1.39 0.81 2.93 2.05 0.66 -
P/RPS 0.92 0.69 0.59 0.27 1.39 1.22 0.41 14.41%
P/EPS 2.84 3.64 4.87 1.75 8.66 9.00 4.30 -6.67%
EY 35.20 27.45 20.54 57.14 11.55 11.11 23.25 7.15%
DY 0.00 5.43 3.60 6.17 3.41 0.00 0.00 -
P/NAPS 0.78 0.84 0.76 0.51 2.19 1.99 0.75 0.65%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 -
Price 2.56 1.97 1.29 0.90 2.50 2.05 0.70 -
P/RPS 1.07 0.74 0.55 0.30 1.19 1.22 0.43 16.40%
P/EPS 3.29 3.90 4.52 1.94 7.39 9.00 4.56 -5.29%
EY 30.39 25.64 22.13 51.43 13.53 11.11 21.93 5.58%
DY 0.00 5.08 3.88 5.56 4.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.70 0.57 1.87 1.99 0.80 1.98%

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