[CBIP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -2.47%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 290,724 308,088 261,924 223,388 188,332 161,528 139,388 13.02%
PBT 59,044 34,128 39,080 32,700 25,660 20,808 14,440 26.44%
Tax -8,260 468 -3,240 -2,408 -2,392 -7,732 -4,568 10.37%
NP 50,784 34,596 35,840 30,292 23,268 13,076 9,872 31.37%
-
NP to SH 48,608 32,520 35,384 30,264 23,072 13,076 9,872 30.41%
-
Tax Rate 13.99% -1.37% 8.29% 7.36% 9.32% 37.16% 31.63% -
Total Cost 239,940 273,492 226,084 193,096 165,064 148,452 129,516 10.81%
-
Net Worth 258,095 225,682 192,603 149,944 123,122 43,337 68,745 24.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 27,514 - - - - -
Div Payout % - - 77.76% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 258,095 225,682 192,603 149,944 123,122 43,337 68,745 24.65%
NOSH 134,424 135,953 137,573 137,563 133,828 43,736 42,698 21.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.47% 11.23% 13.68% 13.56% 12.35% 8.10% 7.08% -
ROE 18.83% 14.41% 18.37% 20.18% 18.74% 30.17% 14.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 216.27 226.61 190.39 162.39 140.73 372.72 326.44 -6.62%
EPS 36.16 23.92 25.72 22.00 17.24 15.08 23.12 7.73%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.66 1.40 1.09 0.92 1.00 1.61 2.97%
Adjusted Per Share Value based on latest NOSH - 137,563
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 61.75 65.44 55.63 47.45 40.00 34.31 29.61 13.02%
EPS 10.32 6.91 7.52 6.43 4.90 2.78 2.10 30.37%
DPS 0.00 0.00 5.84 0.00 0.00 0.00 0.00 -
NAPS 0.5482 0.4793 0.4091 0.3185 0.2615 0.092 0.146 24.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.39 0.99 1.99 2.02 1.00 0.60 1.02 -
P/RPS 0.64 0.44 1.05 1.24 0.71 0.16 0.31 12.83%
P/EPS 3.84 4.14 7.74 9.18 5.80 1.99 4.41 -2.27%
EY 26.01 24.16 12.92 10.89 17.24 50.29 22.67 2.31%
DY 0.00 0.00 10.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 1.42 1.85 1.09 0.60 0.63 2.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 22/05/09 23/05/08 29/05/07 12/06/06 31/05/05 26/05/04 -
Price 1.19 1.27 2.10 2.50 1.22 1.10 0.93 -
P/RPS 0.55 0.56 1.10 1.54 0.87 0.30 0.28 11.90%
P/EPS 3.29 5.31 8.16 11.36 7.08 3.65 4.02 -3.28%
EY 30.39 18.83 12.25 8.80 14.13 27.43 24.86 3.40%
DY 0.00 0.00 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 1.50 2.29 1.33 1.10 0.58 1.11%

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