[CBIP] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.45%
YoY- 46.15%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 350,467 304,211 395,103 365,421 266,817 218,198 180,194 11.71%
PBT 73,621 75,822 46,155 70,251 45,240 29,398 21,923 22.36%
Tax 18,396 -12,842 -2,846 -7,580 -2,701 -722 -6,435 -
NP 92,017 62,980 43,309 62,671 42,539 28,676 15,488 34.56%
-
NP to SH 91,451 61,257 42,157 61,440 42,038 28,569 15,109 34.97%
-
Tax Rate -24.99% 16.94% 6.17% 10.79% 5.97% 2.46% 29.35% -
Total Cost 258,450 241,231 351,794 302,750 224,278 189,522 164,706 7.79%
-
Net Worth 271,383 273,034 236,519 211,783 169,217 135,697 94,676 19.17%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 6,595 6,765 - 4,814 - - -
Div Payout % - 10.77% 16.05% - 11.45% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 271,383 273,034 236,519 211,783 169,217 135,697 94,676 19.17%
NOSH 135,691 131,900 135,153 137,521 137,575 135,697 132,726 0.36%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.26% 20.70% 10.96% 17.15% 15.94% 13.14% 8.60% -
ROE 33.70% 22.44% 17.82% 29.01% 24.84% 21.05% 15.96% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 258.28 230.64 292.34 265.72 193.94 160.80 152.26 9.20%
EPS 67.40 46.44 31.19 44.68 30.56 21.05 12.77 31.93%
DPS 0.00 5.00 5.00 0.00 3.50 0.00 0.00 -
NAPS 2.00 2.07 1.75 1.54 1.23 1.00 0.80 16.49%
Adjusted Per Share Value based on latest NOSH - 137,521
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 65.11 56.52 73.41 67.89 49.57 40.54 33.48 11.71%
EPS 16.99 11.38 7.83 11.41 7.81 5.31 2.81 34.95%
DPS 0.00 1.23 1.26 0.00 0.89 0.00 0.00 -
NAPS 0.5042 0.5073 0.4394 0.3935 0.3144 0.2521 0.1759 19.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.74 1.71 1.55 1.57 2.23 1.53 0.64 -
P/RPS 0.67 0.74 0.53 0.59 1.15 0.95 0.42 8.09%
P/EPS 2.58 3.68 4.97 3.51 7.30 7.27 5.01 -10.46%
EY 38.73 27.16 20.12 28.46 13.70 13.76 19.95 11.68%
DY 0.00 2.92 3.23 0.00 1.57 0.00 0.00 -
P/NAPS 0.87 0.83 0.89 1.02 1.81 1.53 0.80 1.40%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 29/11/05 -
Price 1.98 1.69 1.45 1.17 2.71 1.87 0.67 -
P/RPS 0.77 0.73 0.50 0.44 1.40 1.16 0.44 9.77%
P/EPS 2.94 3.64 4.65 2.62 8.87 8.88 5.25 -9.20%
EY 34.04 27.48 21.51 38.19 11.28 11.26 19.05 10.15%
DY 0.00 2.96 3.45 0.00 1.29 0.00 0.00 -
P/NAPS 0.99 0.82 0.83 0.76 2.20 1.87 0.84 2.77%

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