[CBIP] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.41%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 113,319 62,111 72,681 77,022 65,481 55,847 47,083 15.74%
PBT 21,395 11,164 14,761 8,532 9,770 8,175 6,415 22.20%
Tax -1,571 10,607 -2,065 117 -810 -602 -598 17.44%
NP 19,824 21,771 12,696 8,649 8,960 7,573 5,817 22.65%
-
NP to SH 24,757 21,884 12,152 8,130 8,846 7,566 5,768 27.45%
-
Tax Rate 7.34% -95.01% 13.99% -1.37% 8.29% 7.36% 9.32% -
Total Cost 93,495 40,340 59,985 68,373 56,521 48,274 41,266 14.58%
-
Net Worth 392,456 261,927 258,095 225,682 192,603 149,944 123,122 21.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 26,880 - - - 6,878 - - -
Div Payout % 108.58% - - - 77.76% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 392,456 261,927 258,095 225,682 192,603 149,944 123,122 21.29%
NOSH 268,805 130,963 134,424 135,953 137,573 137,563 133,828 12.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.49% 35.05% 17.47% 11.23% 13.68% 13.56% 12.35% -
ROE 6.31% 8.36% 4.71% 3.60% 4.59% 5.05% 4.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.16 47.43 54.07 56.65 47.60 40.60 35.18 3.05%
EPS 9.21 8.35 9.04 5.98 6.43 5.50 4.31 13.47%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.46 2.00 1.92 1.66 1.40 1.09 0.92 7.99%
Adjusted Per Share Value based on latest NOSH - 135,953
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.05 11.54 13.50 14.31 12.17 10.38 8.75 15.73%
EPS 4.60 4.07 2.26 1.51 1.64 1.41 1.07 27.48%
DPS 4.99 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.7291 0.4866 0.4795 0.4193 0.3578 0.2786 0.2287 21.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.51 1.96 1.39 0.99 1.99 2.02 1.00 -
P/RPS 5.95 4.13 2.57 1.75 4.18 4.98 2.84 13.10%
P/EPS 27.25 11.73 15.38 16.56 30.95 36.73 23.20 2.71%
EY 3.67 8.53 6.50 6.04 3.23 2.72 4.31 -2.64%
DY 3.98 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 1.72 0.98 0.72 0.60 1.42 1.85 1.09 7.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 22/05/09 23/05/08 29/05/07 12/06/06 -
Price 2.46 2.15 1.19 1.27 2.10 2.50 1.22 -
P/RPS 5.84 4.53 2.20 2.24 4.41 6.16 3.47 9.05%
P/EPS 26.71 12.87 13.16 21.24 32.66 45.45 28.31 -0.96%
EY 3.74 7.77 7.60 4.71 3.06 2.20 3.53 0.96%
DY 4.07 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 1.68 1.08 0.62 0.77 1.50 2.29 1.33 3.96%

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