[CBIP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 75.7%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 273,596 197,994 159,988 133,117 136,167 106,642 75,636 23.87%
PBT 54,629 33,245 21,668 15,356 15,547 12,669 8,793 35.54%
Tax -6,588 -1,165 -653 -4,136 -5,559 -4,251 -2,760 15.58%
NP 48,041 32,080 21,015 11,220 9,988 8,418 6,033 41.26%
-
NP to SH 46,847 31,953 20,931 10,482 9,988 8,418 6,033 40.67%
-
Tax Rate 12.06% 3.50% 3.01% 26.93% 35.76% 33.55% 31.39% -
Total Cost 225,555 165,914 138,973 121,897 126,179 98,224 69,603 21.62%
-
Net Worth 211,815 169,187 135,651 94,676 76,042 64,230 55,461 24.99%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,877 - - - - 8,388 - -
Div Payout % 14.68% - - - - 99.65% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 211,815 169,187 135,651 94,676 76,042 64,230 55,461 24.99%
NOSH 137,542 137,550 135,651 132,726 42,720 42,536 42,336 21.67%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.56% 16.20% 13.14% 8.43% 7.34% 7.89% 7.98% -
ROE 22.12% 18.89% 15.43% 11.07% 13.13% 13.11% 10.88% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 198.92 143.94 117.94 112.48 318.74 250.71 178.65 1.80%
EPS 34.06 23.23 15.43 9.40 23.38 19.79 14.25 15.61%
DPS 5.00 0.00 0.00 0.00 0.00 19.72 0.00 -
NAPS 1.54 1.23 1.00 0.80 1.78 1.51 1.31 2.73%
Adjusted Per Share Value based on latest NOSH - 132,726
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.11 42.05 33.98 28.27 28.92 22.65 16.06 23.87%
EPS 9.95 6.79 4.45 2.23 2.12 1.79 1.28 40.70%
DPS 1.46 0.00 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.4499 0.3593 0.2881 0.2011 0.1615 0.1364 0.1178 24.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.57 2.23 1.53 0.64 0.87 0.69 0.44 -
P/RPS 0.79 1.55 1.30 0.57 0.27 0.28 0.25 21.11%
P/EPS 4.61 9.60 9.92 7.23 3.72 3.49 3.09 6.88%
EY 21.69 10.42 10.08 13.84 26.87 28.68 32.39 -6.45%
DY 3.18 0.00 0.00 0.00 0.00 28.58 0.00 -
P/NAPS 1.02 1.81 1.53 0.80 0.49 0.46 0.34 20.07%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 -
Price 1.17 2.71 1.87 0.67 0.84 0.81 0.51 -
P/RPS 0.59 1.88 1.59 0.60 0.26 0.32 0.29 12.55%
P/EPS 3.44 11.67 12.12 7.56 3.59 4.09 3.58 -0.66%
EY 29.11 8.57 8.25 13.22 27.83 24.43 27.94 0.68%
DY 4.27 0.00 0.00 0.00 0.00 24.35 0.00 -
P/NAPS 0.76 2.20 1.87 0.84 0.47 0.54 0.39 11.74%

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