[CBIP] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.07%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 326,315 249,492 209,203 188,483 160,011 135,520 108,616 20.10%
PBT 62,072 38,407 27,211 22,745 20,143 17,391 11,077 33.23%
Tax -3,995 -2,619 -2,141 -7,447 -5,711 -6,522 -3,112 4.24%
NP 58,077 35,788 25,070 15,298 14,432 10,869 7,965 39.21%
-
NP to SH 57,719 35,265 24,821 15,125 14,432 10,869 7,965 39.06%
-
Tax Rate 6.44% 6.82% 7.87% 32.74% 28.35% 37.50% 28.09% -
Total Cost 268,238 213,704 184,133 173,185 145,579 124,651 100,651 17.72%
-
Net Worth 204,946 153,999 129,609 77,816 42,746 60,779 28,266 39.08%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 4,814 - - - 2,596 840 -
Div Payout % - 13.65% - - - 23.89% 10.55% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 204,946 153,999 129,609 77,816 42,746 60,779 28,266 39.08%
NOSH 137,548 137,499 135,009 131,206 42,746 42,503 28,266 30.14%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 17.80% 14.34% 11.98% 8.12% 9.02% 8.02% 7.33% -
ROE 28.16% 22.90% 19.15% 19.44% 33.76% 17.88% 28.18% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 237.24 181.45 154.95 186.50 374.32 318.85 384.25 -7.71%
EPS 41.96 25.65 18.38 14.97 33.76 25.57 28.18 6.85%
DPS 0.00 3.50 0.00 0.00 0.00 6.13 3.00 -
NAPS 1.49 1.12 0.96 0.77 1.00 1.43 1.00 6.86%
Adjusted Per Share Value based on latest NOSH - 131,206
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 69.31 52.99 44.43 40.03 33.99 28.78 23.07 20.10%
EPS 12.26 7.49 5.27 3.21 3.07 2.31 1.69 39.09%
DPS 0.00 1.02 0.00 0.00 0.00 0.55 0.18 -
NAPS 0.4353 0.3271 0.2753 0.1653 0.0908 0.1291 0.06 39.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.86 2.64 1.23 0.62 0.90 0.64 0.45 -
P/RPS 0.78 1.45 0.79 0.33 0.24 0.20 0.12 36.57%
P/EPS 4.43 10.29 6.69 4.14 2.67 2.50 1.60 18.48%
EY 22.56 9.71 14.95 24.14 37.51 39.96 62.62 -15.63%
DY 0.00 1.33 0.00 0.00 0.00 9.58 6.67 -
P/NAPS 1.25 2.36 1.28 0.81 0.90 0.45 0.45 18.54%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 27/08/02 -
Price 1.74 2.43 1.42 0.67 0.89 0.70 0.46 -
P/RPS 0.73 1.34 0.92 0.36 0.24 0.22 0.12 35.07%
P/EPS 4.15 9.47 7.72 4.48 2.64 2.74 1.63 16.83%
EY 24.12 10.55 12.95 22.34 37.93 36.53 61.26 -14.37%
DY 0.00 1.44 0.00 0.00 0.00 8.76 6.52 -
P/NAPS 1.17 2.17 1.48 0.87 0.89 0.49 0.46 16.81%

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