[CBIP] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.95%
YoY- 44.5%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 119,871 72,672 136,307 91,825 68,475 58,210 47,077 16.84%
PBT 23,971 18,862 15,933 15,622 11,530 7,730 6,596 23.98%
Tax -5,273 -4,974 -1,041 -992 -1,085 -69 -1,940 18.12%
NP 18,698 13,888 14,892 14,630 10,445 7,661 4,656 26.06%
-
NP to SH 18,188 13,117 14,892 14,593 10,099 7,638 4,656 25.48%
-
Tax Rate 22.00% 26.37% 6.53% 6.35% 9.41% 0.89% 29.41% -
Total Cost 101,173 58,784 121,415 77,195 58,030 50,549 42,421 15.58%
-
Net Worth 262,578 142,902 222,901 137,593 140,188 101,385 42,851 35.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 262,578 142,902 222,901 137,593 140,188 101,385 42,851 35.25%
NOSH 131,289 142,902 135,915 137,593 136,105 115,210 42,851 20.50%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.60% 19.11% 10.93% 15.93% 15.25% 13.16% 9.89% -
ROE 6.93% 9.18% 6.68% 10.61% 7.20% 7.53% 10.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 91.30 50.85 100.29 66.74 50.31 50.52 109.86 -3.03%
EPS 13.85 9.68 10.09 10.61 7.42 6.57 5.45 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.64 1.00 1.03 0.88 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 137,593
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.46 15.44 28.95 19.50 14.54 12.36 10.00 16.84%
EPS 3.86 2.79 3.16 3.10 2.14 1.62 0.99 25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5577 0.3035 0.4734 0.2922 0.2978 0.2153 0.091 35.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.84 1.39 0.81 2.93 2.05 0.66 0.83 -
P/RPS 2.02 2.73 0.81 4.39 4.07 1.31 0.76 17.68%
P/EPS 13.28 15.14 7.39 27.63 27.63 9.96 7.64 9.64%
EY 7.53 6.60 13.53 3.62 3.62 10.04 13.09 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.39 0.49 2.93 1.99 0.75 0.83 1.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 -
Price 1.97 1.29 0.90 2.50 2.05 0.70 0.90 -
P/RPS 2.16 2.54 0.90 3.75 4.07 1.39 0.82 17.50%
P/EPS 14.22 14.05 8.21 23.57 27.63 10.56 8.28 9.42%
EY 7.03 7.12 12.17 4.24 3.62 9.47 12.07 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.29 0.55 2.50 1.99 0.80 0.90 1.60%

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