[CBIP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.11%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 365,421 266,817 218,198 180,194 178,613 144,773 104,095 23.25%
PBT 70,251 45,240 29,398 21,923 22,266 18,375 10,935 36.30%
Tax -7,580 -2,701 -722 -6,435 -6,606 -6,820 -3,246 15.16%
NP 62,671 42,539 28,676 15,488 15,660 11,555 7,689 41.81%
-
NP to SH 61,440 42,038 28,569 15,109 15,660 11,555 7,689 41.34%
-
Tax Rate 10.79% 5.97% 2.46% 29.35% 29.67% 37.12% 29.68% -
Total Cost 302,750 224,278 189,522 164,706 162,953 133,218 96,406 20.99%
-
Net Worth 211,783 169,217 135,697 94,676 42,714 64,209 55,494 24.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,814 - - - - 3,436 -
Div Payout % - 11.45% - - - - 44.70% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 211,783 169,217 135,697 94,676 42,714 64,209 55,494 24.98%
NOSH 137,521 137,575 135,697 132,726 42,714 42,522 42,362 21.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.15% 15.94% 13.14% 8.60% 8.77% 7.98% 7.39% -
ROE 29.01% 24.84% 21.05% 15.96% 36.66% 18.00% 13.86% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 265.72 193.94 160.80 152.26 418.16 340.46 245.72 1.31%
EPS 44.68 30.56 21.05 12.77 36.66 27.17 18.15 16.18%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 8.11 -
NAPS 1.54 1.23 1.00 0.80 1.00 1.51 1.31 2.73%
Adjusted Per Share Value based on latest NOSH - 132,726
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 67.89 49.57 40.54 33.48 33.18 26.90 19.34 23.25%
EPS 11.41 7.81 5.31 2.81 2.91 2.15 1.43 41.31%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.3935 0.3144 0.2521 0.1759 0.0794 0.1193 0.1031 24.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.57 2.23 1.53 0.64 0.87 0.69 0.44 -
P/RPS 0.59 1.15 0.95 0.42 0.21 0.20 0.18 21.85%
P/EPS 3.51 7.30 7.27 5.01 2.37 2.54 2.42 6.38%
EY 28.46 13.70 13.76 19.95 42.14 39.38 41.25 -5.99%
DY 0.00 1.57 0.00 0.00 0.00 0.00 18.44 -
P/NAPS 1.02 1.81 1.53 0.80 0.87 0.46 0.34 20.07%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 02/11/07 31/10/06 29/11/05 18/11/04 19/11/03 16/01/03 -
Price 1.17 2.71 1.87 0.67 0.84 0.81 0.51 -
P/RPS 0.44 1.40 1.16 0.44 0.20 0.24 0.21 13.10%
P/EPS 2.62 8.87 8.88 5.25 2.29 2.98 2.81 -1.15%
EY 38.19 11.28 11.26 19.05 43.65 33.55 35.59 1.18%
DY 0.00 1.29 0.00 0.00 0.00 0.00 15.91 -
P/NAPS 0.76 2.20 1.87 0.84 0.84 0.54 0.39 11.74%

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