[CBIP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.72%
YoY- -11.95%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 452,229 337,284 310,171 423,610 326,315 249,492 209,203 13.69%
PBT 97,019 79,698 61,631 56,513 62,072 38,407 27,211 23.57%
Tax 148,158 8,054 -11,819 -3,873 -3,995 -2,619 -2,141 -
NP 245,177 87,752 49,812 52,640 58,077 35,788 25,070 46.18%
-
NP to SH 246,715 87,191 48,244 50,819 57,719 35,265 24,821 46.58%
-
Tax Rate -152.71% -10.11% 19.18% 6.85% 6.44% 6.82% 7.87% -
Total Cost 207,052 249,532 260,359 370,970 268,238 213,704 184,133 1.97%
-
Net Worth 472,252 274,243 133,738 225,974 204,946 153,999 129,609 24.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 107,378 6,595 - 6,765 - 4,814 - -
Div Payout % 43.52% 7.56% - 13.31% - 13.65% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 472,252 274,243 133,738 225,974 204,946 153,999 129,609 24.02%
NOSH 268,325 137,121 133,738 135,314 137,548 137,499 135,009 12.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 54.22% 26.02% 16.06% 12.43% 17.80% 14.34% 11.98% -
ROE 52.24% 31.79% 36.07% 22.49% 28.16% 22.90% 19.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 168.54 245.97 231.92 313.06 237.24 181.45 154.95 1.40%
EPS 91.95 63.59 36.07 37.56 41.96 25.65 18.38 30.74%
DPS 40.02 4.81 0.00 5.00 0.00 3.50 0.00 -
NAPS 1.76 2.00 1.00 1.67 1.49 1.12 0.96 10.61%
Adjusted Per Share Value based on latest NOSH - 135,314
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 84.02 62.66 57.63 78.70 60.63 46.35 38.87 13.69%
EPS 45.84 16.20 8.96 9.44 10.72 6.55 4.61 46.59%
DPS 19.95 1.23 0.00 1.26 0.00 0.89 0.00 -
NAPS 0.8774 0.5095 0.2485 0.4198 0.3808 0.2861 0.2408 24.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.54 2.00 1.26 1.52 1.86 2.64 1.23 -
P/RPS 1.51 0.81 0.54 0.49 0.78 1.45 0.79 11.39%
P/EPS 2.76 3.15 3.49 4.05 4.43 10.29 6.69 -13.70%
EY 36.20 31.79 28.63 24.71 22.56 9.71 14.95 15.86%
DY 15.76 2.40 0.00 3.29 0.00 1.33 0.00 -
P/NAPS 1.44 1.00 1.26 0.91 1.25 2.36 1.28 1.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 23/08/10 21/08/09 11/08/08 02/08/07 03/08/06 -
Price 2.70 1.92 1.59 1.54 1.74 2.43 1.42 -
P/RPS 1.60 0.78 0.69 0.49 0.73 1.34 0.92 9.65%
P/EPS 2.94 3.02 4.41 4.10 4.15 9.47 7.72 -14.84%
EY 34.05 33.12 22.69 24.39 24.12 10.55 12.95 17.46%
DY 14.82 2.51 0.00 3.25 0.00 1.44 0.00 -
P/NAPS 1.53 0.96 1.59 0.92 1.17 2.17 1.48 0.55%

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