[CBIP] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 19.61%
YoY- 158.58%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 93,677 91,511 64,649 52,732 41,557 41,853 40,128 15.16%
PBT 8,694 21,505 9,895 6,911 3,970 4,960 4,758 10.55%
Tax 732 -2,097 -467 -41 -1,129 -1,972 -1,515 -
NP 9,426 19,408 9,428 6,870 2,841 2,988 3,243 19.44%
-
NP to SH 9,039 19,243 9,350 6,899 2,668 2,988 3,243 18.61%
-
Tax Rate -8.42% 9.75% 4.72% 0.59% 28.44% 39.76% 31.84% -
Total Cost 84,251 72,103 55,221 45,862 38,716 38,865 36,885 14.74%
-
Net Worth 225,974 204,946 153,999 129,609 77,816 71,814 60,779 24.44%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,765 - - - - - - -
Div Payout % 74.85% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 225,974 204,946 153,999 129,609 77,816 71,814 60,779 24.44%
NOSH 135,314 137,548 137,499 135,009 131,206 42,746 42,503 21.26%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.06% 21.21% 14.58% 13.03% 6.84% 7.14% 8.08% -
ROE 4.00% 9.39% 6.07% 5.32% 3.43% 4.16% 5.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 69.23 66.53 47.02 39.06 41.12 97.91 94.41 -5.03%
EPS 6.68 13.99 6.80 5.11 2.64 6.99 7.63 -2.18%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.49 1.12 0.96 0.77 1.68 1.43 2.61%
Adjusted Per Share Value based on latest NOSH - 135,009
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.40 17.00 12.01 9.80 7.72 7.78 7.46 15.14%
EPS 1.68 3.58 1.74 1.28 0.50 0.56 0.60 18.70%
DPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4198 0.3808 0.2861 0.2408 0.1446 0.1334 0.1129 24.44%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.52 1.86 2.64 1.23 0.62 0.90 0.64 -
P/RPS 2.20 2.80 5.61 3.15 1.51 0.92 0.68 21.59%
P/EPS 22.75 13.30 38.82 24.07 23.48 12.88 8.39 18.06%
EY 4.39 7.52 2.58 4.15 4.26 7.77 11.92 -15.32%
DY 3.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 2.36 1.28 0.81 0.54 0.45 12.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 -
Price 1.54 1.74 2.43 1.42 0.67 0.89 0.70 -
P/RPS 2.22 2.62 5.17 3.64 1.63 0.91 0.74 20.07%
P/EPS 23.05 12.44 35.74 27.79 25.38 12.73 9.17 16.58%
EY 4.34 8.04 2.80 3.60 3.94 7.85 10.90 -14.21%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.17 2.17 1.48 0.87 0.53 0.49 11.05%

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