[CBIP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.2%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 72,672 136,307 91,825 68,475 58,210 47,077 42,446 9.36%
PBT 18,862 15,933 15,622 11,530 7,730 6,596 6,719 18.75%
Tax -4,974 -1,041 -992 -1,085 -69 -1,940 -1,047 29.62%
NP 13,888 14,892 14,630 10,445 7,661 4,656 5,672 16.08%
-
NP to SH 13,117 14,892 14,593 10,099 7,638 4,656 5,672 14.98%
-
Tax Rate 26.37% 6.53% 6.35% 9.41% 0.89% 29.41% 15.58% -
Total Cost 58,784 121,415 77,195 58,030 50,549 42,421 36,774 8.12%
-
Net Worth 142,902 222,901 137,593 140,188 101,385 42,851 42,570 22.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 142,902 222,901 137,593 140,188 101,385 42,851 42,570 22.34%
NOSH 142,902 135,915 137,593 136,105 115,210 42,851 42,570 22.34%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.11% 10.93% 15.93% 15.25% 13.16% 9.89% 13.36% -
ROE 9.18% 6.68% 10.61% 7.20% 7.53% 10.87% 13.32% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.85 100.29 66.74 50.31 50.52 109.86 99.71 -10.60%
EPS 9.68 10.09 10.61 7.42 6.57 5.45 13.32 -5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.00 1.03 0.88 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 136,105
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.44 28.95 19.50 14.54 12.36 10.00 9.02 9.36%
EPS 2.79 3.16 3.10 2.14 1.62 0.99 1.20 15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3035 0.4734 0.2922 0.2978 0.2153 0.091 0.0904 22.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.39 0.81 2.93 2.05 0.66 0.83 0.88 -
P/RPS 2.73 0.81 4.39 4.07 1.31 0.76 0.88 20.74%
P/EPS 15.14 7.39 27.63 27.63 9.96 7.64 6.60 14.82%
EY 6.60 13.53 3.62 3.62 10.04 13.09 15.14 -12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.49 2.93 1.99 0.75 0.83 0.88 7.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.29 0.90 2.50 2.05 0.70 0.90 1.00 -
P/RPS 2.54 0.90 3.75 4.07 1.39 0.82 1.00 16.79%
P/EPS 14.05 8.21 23.57 27.63 10.56 8.28 7.51 10.99%
EY 7.12 12.17 4.24 3.62 9.47 12.07 13.32 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.55 2.50 1.99 0.80 0.90 1.00 4.33%

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