[CBIP] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 20.69%
YoY- 63.67%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 337,284 310,171 423,610 326,315 249,492 209,203 188,483 10.17%
PBT 79,698 61,631 56,513 62,072 38,407 27,211 22,745 23.23%
Tax 8,054 -11,819 -3,873 -3,995 -2,619 -2,141 -7,447 -
NP 87,752 49,812 52,640 58,077 35,788 25,070 15,298 33.77%
-
NP to SH 87,191 48,244 50,819 57,719 35,265 24,821 15,125 33.88%
-
Tax Rate -10.11% 19.18% 6.85% 6.44% 6.82% 7.87% 32.74% -
Total Cost 249,532 260,359 370,970 268,238 213,704 184,133 173,185 6.27%
-
Net Worth 274,243 133,738 225,974 204,946 153,999 129,609 77,816 23.34%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,595 - 6,765 - 4,814 - - -
Div Payout % 7.56% - 13.31% - 13.65% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 274,243 133,738 225,974 204,946 153,999 129,609 77,816 23.34%
NOSH 137,121 133,738 135,314 137,548 137,499 135,009 131,206 0.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.02% 16.06% 12.43% 17.80% 14.34% 11.98% 8.12% -
ROE 31.79% 36.07% 22.49% 28.16% 22.90% 19.15% 19.44% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 245.97 231.92 313.06 237.24 181.45 154.95 186.50 4.71%
EPS 63.59 36.07 37.56 41.96 25.65 18.38 14.97 27.24%
DPS 4.81 0.00 5.00 0.00 3.50 0.00 0.00 -
NAPS 2.00 1.00 1.67 1.49 1.12 0.96 0.77 17.23%
Adjusted Per Share Value based on latest NOSH - 137,548
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 62.66 57.63 78.70 60.63 46.35 38.87 35.02 10.17%
EPS 16.20 8.96 9.44 10.72 6.55 4.61 2.81 33.88%
DPS 1.23 0.00 1.26 0.00 0.89 0.00 0.00 -
NAPS 0.5095 0.2485 0.4198 0.3808 0.2861 0.2408 0.1446 23.34%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.00 1.26 1.52 1.86 2.64 1.23 0.62 -
P/RPS 0.81 0.54 0.49 0.78 1.45 0.79 0.33 16.13%
P/EPS 3.15 3.49 4.05 4.43 10.29 6.69 4.14 -4.45%
EY 31.79 28.63 24.71 22.56 9.71 14.95 24.14 4.69%
DY 2.40 0.00 3.29 0.00 1.33 0.00 0.00 -
P/NAPS 1.00 1.26 0.91 1.25 2.36 1.28 0.81 3.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 25/08/05 -
Price 1.92 1.59 1.54 1.74 2.43 1.42 0.67 -
P/RPS 0.78 0.69 0.49 0.73 1.34 0.92 0.36 13.74%
P/EPS 3.02 4.41 4.10 4.15 9.47 7.72 4.48 -6.35%
EY 33.12 22.69 24.39 24.12 10.55 12.95 22.34 6.77%
DY 2.51 0.00 3.25 0.00 1.44 0.00 0.00 -
P/NAPS 0.96 1.59 0.92 1.17 2.17 1.48 0.87 1.65%

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