[CBIP] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.82%
YoY- 81.96%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 82,137 88,097 116,604 77,498 60,173 51,178 59,467 5.52%
PBT 27,187 12,996 23,354 15,175 8,342 6,155 6,977 25.43%
Tax -3,677 -2,654 -3,681 -96 -14 -1,433 -2,445 7.03%
NP 23,510 10,342 19,673 15,079 8,328 4,722 4,532 31.55%
-
NP to SH 23,109 10,096 18,758 15,037 8,264 4,516 4,532 31.17%
-
Tax Rate 13.52% 20.42% 15.76% 0.63% 0.17% 23.28% 35.04% -
Total Cost 58,627 77,755 96,931 62,419 51,845 46,456 54,935 1.08%
-
Net Worth 273,034 236,519 211,783 169,217 135,697 94,676 76,031 23.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,595 - 6,876 - - - - -
Div Payout % 28.54% - 36.66% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,034 236,519 211,783 169,217 135,697 94,676 76,031 23.73%
NOSH 131,900 135,153 137,521 137,575 135,697 132,726 42,714 20.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.62% 11.74% 16.87% 19.46% 13.84% 9.23% 7.62% -
ROE 8.46% 4.27% 8.86% 8.89% 6.09% 4.77% 5.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 62.27 65.18 84.79 56.33 44.34 43.24 139.22 -12.54%
EPS 17.52 7.47 13.64 10.93 6.09 4.05 10.61 8.71%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.75 1.54 1.23 1.00 0.80 1.78 2.54%
Adjusted Per Share Value based on latest NOSH - 137,575
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.26 16.37 21.66 14.40 11.18 9.51 11.05 5.52%
EPS 4.29 1.88 3.49 2.79 1.54 0.84 0.84 31.21%
DPS 1.23 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.5073 0.4394 0.3935 0.3144 0.2521 0.1759 0.1413 23.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.55 1.57 2.23 1.53 0.64 0.87 -
P/RPS 2.75 2.38 1.85 3.96 3.45 1.48 0.62 28.16%
P/EPS 9.76 20.75 11.51 20.40 25.12 16.77 8.20 2.94%
EY 10.25 4.82 8.69 4.90 3.98 5.96 12.20 -2.85%
DY 2.92 0.00 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 1.02 1.81 1.53 0.80 0.49 9.17%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 -
Price 1.69 1.45 1.17 2.71 1.87 0.67 0.84 -
P/RPS 2.71 2.22 1.38 4.81 4.22 1.55 0.60 28.55%
P/EPS 9.65 19.41 8.58 24.79 30.71 17.56 7.92 3.34%
EY 10.37 5.15 11.66 4.03 3.26 5.70 12.63 -3.23%
DY 2.96 0.00 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.76 2.20 1.87 0.84 0.47 9.71%

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