[CBIP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.11%
YoY- -35.83%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 521,728 322,611 351,410 331,468 409,903 289,819 228,463 14.74%
PBT 102,248 76,661 80,931 49,083 70,562 48,867 33,198 20.60%
Tax 143,697 29,114 -13,141 -6,779 -7,629 -2,157 -1,738 -
NP 245,945 105,775 67,790 42,304 62,933 46,710 31,460 40.83%
-
NP to SH 239,619 104,603 66,328 40,381 62,933 46,546 31,030 40.54%
-
Tax Rate -140.54% -37.98% 16.24% 13.81% 10.81% 4.41% 5.24% -
Total Cost 275,783 216,836 283,620 289,164 346,970 243,109 197,003 5.76%
-
Net Worth 485,215 380,483 287,599 260,230 216,187 184,334 140,302 22.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 147,441 - 13,132 7,071 6,798 13,756 - -
Div Payout % 61.53% - 19.80% 17.51% 10.80% 29.55% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 485,215 380,483 287,599 260,230 216,187 184,334 140,302 22.95%
NOSH 268,075 134,446 131,324 141,429 135,967 137,563 136,215 11.93%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 47.14% 32.79% 19.29% 12.76% 15.35% 16.12% 13.77% -
ROE 49.38% 27.49% 23.06% 15.52% 29.11% 25.25% 22.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 194.62 239.95 267.59 234.37 301.47 210.68 167.72 2.50%
EPS 89.38 38.90 50.51 29.79 44.26 33.84 22.78 25.56%
DPS 55.00 0.00 10.00 5.00 5.00 10.00 0.00 -
NAPS 1.81 2.83 2.19 1.84 1.59 1.34 1.03 9.84%
Adjusted Per Share Value based on latest NOSH - 142,902
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.81 68.52 74.64 70.40 87.06 61.56 48.52 14.74%
EPS 50.89 22.22 14.09 8.58 13.37 9.89 6.59 40.54%
DPS 31.32 0.00 2.79 1.50 1.44 2.92 0.00 -
NAPS 1.0306 0.8081 0.6108 0.5527 0.4592 0.3915 0.298 22.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.73 2.21 1.84 1.39 0.81 2.93 2.05 -
P/RPS 1.40 0.92 0.69 0.59 0.27 1.39 1.22 2.31%
P/EPS 3.05 2.84 3.64 4.87 1.75 8.66 9.00 -16.48%
EY 32.74 35.20 27.45 20.54 57.14 11.55 11.11 19.71%
DY 20.15 0.00 5.43 3.60 6.17 3.41 0.00 -
P/NAPS 1.51 0.78 0.84 0.76 0.51 2.19 1.99 -4.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 2.54 2.56 1.97 1.29 0.90 2.50 2.05 -
P/RPS 1.31 1.07 0.74 0.55 0.30 1.19 1.22 1.19%
P/EPS 2.84 3.29 3.90 4.52 1.94 7.39 9.00 -17.47%
EY 35.19 30.39 25.64 22.13 51.43 13.53 11.11 21.16%
DY 21.65 0.00 5.08 3.88 5.56 4.00 0.00 -
P/NAPS 1.40 0.90 0.90 0.70 0.57 1.87 1.99 -5.68%

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