[CBIP] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -68.17%
YoY- 76.45%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 77,022 65,481 55,847 47,083 40,382 34,847 25,649 20.09%
PBT 8,532 9,770 8,175 6,415 5,202 3,610 3,057 18.63%
Tax 117 -810 -602 -598 -1,933 -1,142 -1,186 -
NP 8,649 8,960 7,573 5,817 3,269 2,468 1,871 29.03%
-
NP to SH 8,130 8,846 7,566 5,768 3,269 2,468 1,871 27.71%
-
Tax Rate -1.37% 8.29% 7.36% 9.32% 37.16% 31.63% 38.80% -
Total Cost 68,373 56,521 48,274 41,266 37,113 32,379 23,778 19.22%
-
Net Worth 225,682 192,603 149,944 123,122 43,337 68,745 59,396 24.89%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 6,878 - - - - - -
Div Payout % - 77.76% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 225,682 192,603 149,944 123,122 43,337 68,745 59,396 24.89%
NOSH 135,953 137,573 137,563 133,828 43,736 42,698 42,426 21.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.23% 13.68% 13.56% 12.35% 8.10% 7.08% 7.29% -
ROE 3.60% 4.59% 5.05% 4.68% 7.54% 3.59% 3.15% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 56.65 47.60 40.60 35.18 93.18 81.61 60.46 -1.07%
EPS 5.98 6.43 5.50 4.31 3.77 5.78 4.41 5.20%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.40 1.09 0.92 1.00 1.61 1.40 2.87%
Adjusted Per Share Value based on latest NOSH - 133,828
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 14.31 12.17 10.38 8.75 7.50 6.47 4.77 20.07%
EPS 1.51 1.64 1.41 1.07 0.61 0.46 0.35 27.56%
DPS 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4193 0.3578 0.2786 0.2287 0.0805 0.1277 0.1104 24.88%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.99 1.99 2.02 1.00 0.60 1.02 0.45 -
P/RPS 1.75 4.18 4.98 2.84 0.64 1.25 0.74 15.41%
P/EPS 16.56 30.95 36.73 23.20 7.95 17.65 10.20 8.40%
EY 6.04 3.23 2.72 4.31 12.57 5.67 9.80 -7.74%
DY 0.00 2.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.42 1.85 1.09 0.60 0.63 0.32 11.03%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 23/05/08 29/05/07 12/06/06 31/05/05 26/05/04 28/05/03 -
Price 1.27 2.10 2.50 1.22 1.10 0.93 0.46 -
P/RPS 2.24 4.41 6.16 3.47 1.18 1.14 0.76 19.72%
P/EPS 21.24 32.66 45.45 28.31 14.58 16.09 10.43 12.57%
EY 4.71 3.06 2.20 3.53 6.86 6.22 9.59 -11.16%
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.50 2.29 1.33 1.10 0.58 0.33 15.15%

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