[CBIP] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.61%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 92,015 119,871 72,672 136,307 91,825 68,475 58,210 7.92%
PBT 27,011 23,971 18,862 15,933 15,622 11,530 7,730 23.17%
Tax 5,445 -5,273 -4,974 -1,041 -992 -1,085 -69 -
NP 32,456 18,698 13,888 14,892 14,630 10,445 7,661 27.19%
-
NP to SH 31,340 18,188 13,117 14,892 14,593 10,099 7,638 26.51%
-
Tax Rate -20.16% 22.00% 26.37% 6.53% 6.35% 9.41% 0.89% -
Total Cost 59,559 101,173 58,784 121,415 77,195 58,030 50,549 2.77%
-
Net Worth 268,866 262,578 142,902 222,901 137,593 140,188 101,385 17.64%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 268,866 262,578 142,902 222,901 137,593 140,188 101,385 17.64%
NOSH 134,433 131,289 142,902 135,915 137,593 136,105 115,210 2.60%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 35.27% 15.60% 19.11% 10.93% 15.93% 15.25% 13.16% -
ROE 11.66% 6.93% 9.18% 6.68% 10.61% 7.20% 7.53% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.45 91.30 50.85 100.29 66.74 50.31 50.52 5.19%
EPS 11.66 13.85 9.68 10.09 10.61 7.42 6.57 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.64 1.00 1.03 0.88 14.65%
Adjusted Per Share Value based on latest NOSH - 135,915
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.10 22.27 13.50 25.32 17.06 12.72 10.81 7.93%
EPS 5.82 3.38 2.44 2.77 2.71 1.88 1.42 26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4878 0.2655 0.4141 0.2556 0.2605 0.1884 17.63%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.21 1.84 1.39 0.81 2.93 2.05 0.66 -
P/RPS 3.23 2.02 2.73 0.81 4.39 4.07 1.31 16.22%
P/EPS 9.48 13.28 15.14 7.39 27.63 27.63 9.96 -0.81%
EY 10.55 7.53 6.60 13.53 3.62 3.62 10.04 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.92 1.39 0.49 2.93 1.99 0.75 6.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 -
Price 2.56 1.97 1.29 0.90 2.50 2.05 0.70 -
P/RPS 3.74 2.16 2.54 0.90 3.75 4.07 1.39 17.92%
P/EPS 10.98 14.22 14.05 8.21 23.57 27.63 10.56 0.65%
EY 9.11 7.03 7.12 12.17 4.24 3.62 9.47 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.99 1.29 0.55 2.50 1.99 0.80 8.14%

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