[CBIP] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.55%
YoY- 64.11%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 423,610 326,315 249,492 209,203 188,483 160,011 135,520 20.89%
PBT 56,513 62,072 38,407 27,211 22,745 20,143 17,391 21.68%
Tax -3,873 -3,995 -2,619 -2,141 -7,447 -5,711 -6,522 -8.31%
NP 52,640 58,077 35,788 25,070 15,298 14,432 10,869 30.04%
-
NP to SH 50,819 57,719 35,265 24,821 15,125 14,432 10,869 29.28%
-
Tax Rate 6.85% 6.44% 6.82% 7.87% 32.74% 28.35% 37.50% -
Total Cost 370,970 268,238 213,704 184,133 173,185 145,579 124,651 19.91%
-
Net Worth 225,974 204,946 153,999 129,609 77,816 42,746 60,779 24.44%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,765 - 4,814 - - - 2,596 17.29%
Div Payout % 13.31% - 13.65% - - - 23.89% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 225,974 204,946 153,999 129,609 77,816 42,746 60,779 24.44%
NOSH 135,314 137,548 137,499 135,009 131,206 42,746 42,503 21.26%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.43% 17.80% 14.34% 11.98% 8.12% 9.02% 8.02% -
ROE 22.49% 28.16% 22.90% 19.15% 19.44% 33.76% 17.88% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 313.06 237.24 181.45 154.95 186.50 374.32 318.85 -0.30%
EPS 37.56 41.96 25.65 18.38 14.97 33.76 25.57 6.61%
DPS 5.00 0.00 3.50 0.00 0.00 0.00 6.13 -3.33%
NAPS 1.67 1.49 1.12 0.96 0.77 1.00 1.43 2.61%
Adjusted Per Share Value based on latest NOSH - 135,009
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 78.70 60.63 46.35 38.87 35.02 29.73 25.18 20.89%
EPS 9.44 10.72 6.55 4.61 2.81 2.68 2.02 29.27%
DPS 1.26 0.00 0.89 0.00 0.00 0.00 0.48 17.43%
NAPS 0.4198 0.3808 0.2861 0.2408 0.1446 0.0794 0.1129 24.44%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.52 1.86 2.64 1.23 0.62 0.90 0.64 -
P/RPS 0.49 0.78 1.45 0.79 0.33 0.24 0.20 16.09%
P/EPS 4.05 4.43 10.29 6.69 4.14 2.67 2.50 8.36%
EY 24.71 22.56 9.71 14.95 24.14 37.51 39.96 -7.69%
DY 3.29 0.00 1.33 0.00 0.00 0.00 9.58 -16.30%
P/NAPS 0.91 1.25 2.36 1.28 0.81 0.90 0.45 12.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 30/08/04 15/08/03 -
Price 1.54 1.74 2.43 1.42 0.67 0.89 0.70 -
P/RPS 0.49 0.73 1.34 0.92 0.36 0.24 0.22 14.26%
P/EPS 4.10 4.15 9.47 7.72 4.48 2.64 2.74 6.94%
EY 24.39 24.12 10.55 12.95 22.34 37.93 36.53 -6.50%
DY 3.25 0.00 1.44 0.00 0.00 0.00 8.76 -15.21%
P/NAPS 0.92 1.17 2.17 1.48 0.87 0.89 0.49 11.05%

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