[CBIP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 105.98%
YoY- 45.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 293,768 264,894 135,276 149,402 170,699 156,992 120,496 15.99%
PBT 43,845 48,898 28,540 29,773 17,225 31,275 18,070 15.90%
Tax -3,269 142,076 17,004 -4,191 849 -2,907 -1,069 20.45%
NP 40,576 190,974 45,544 25,582 18,074 28,368 17,001 15.58%
-
NP to SH 37,527 188,006 45,894 25,031 17,168 28,089 16,916 14.18%
-
Tax Rate 7.46% -290.56% -59.58% 14.08% -4.93% 9.29% 5.92% -
Total Cost 253,192 73,920 89,732 123,820 152,625 128,624 103,495 16.06%
-
Net Worth 501,598 472,295 274,239 261,936 225,752 204,958 154,031 21.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,269 107,339 - 6,682 6,759 - - -
Div Payout % 35.36% 57.09% - 26.70% 39.37% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 501,598 472,295 274,239 261,936 225,752 204,958 154,031 21.72%
NOSH 265,396 268,349 137,119 133,641 135,181 137,556 137,528 11.56%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.81% 72.09% 33.67% 17.12% 10.59% 18.07% 14.11% -
ROE 7.48% 39.81% 16.74% 9.56% 7.60% 13.70% 10.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 110.69 98.71 98.66 111.79 126.27 114.13 87.62 3.96%
EPS 14.14 70.06 16.73 18.73 12.70 20.42 12.30 2.34%
DPS 5.00 40.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.89 1.76 2.00 1.96 1.67 1.49 1.12 9.10%
Adjusted Per Share Value based on latest NOSH - 133,738
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 54.58 49.21 25.13 27.76 31.71 29.17 22.39 15.99%
EPS 6.97 34.93 8.53 4.65 3.19 5.22 3.14 14.19%
DPS 2.47 19.94 0.00 1.24 1.26 0.00 0.00 -
NAPS 0.9319 0.8775 0.5095 0.4866 0.4194 0.3808 0.2862 21.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.62 2.54 2.00 1.26 1.52 1.86 2.64 -
P/RPS 2.37 2.57 2.03 1.13 1.20 1.63 3.01 -3.90%
P/EPS 18.53 3.63 5.98 6.73 11.97 9.11 21.46 -2.41%
EY 5.40 27.58 16.74 14.87 8.36 10.98 4.66 2.48%
DY 1.91 15.75 0.00 3.97 3.29 0.00 0.00 -
P/NAPS 1.39 1.44 1.00 0.64 0.91 1.25 2.36 -8.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 16/08/12 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 -
Price 2.87 2.70 1.92 1.59 1.54 1.74 2.43 -
P/RPS 2.59 2.74 1.95 1.42 1.22 1.52 2.77 -1.11%
P/EPS 20.30 3.85 5.74 8.49 12.13 8.52 19.76 0.44%
EY 4.93 25.95 17.43 11.78 8.25 11.74 5.06 -0.43%
DY 1.74 14.81 0.00 3.14 3.25 0.00 0.00 -
P/NAPS 1.52 1.53 0.96 0.81 0.92 1.17 2.17 -5.75%

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