[CBIP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.04%
YoY- -31.39%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 465,610 350,467 304,211 395,103 365,421 266,817 218,198 13.45%
PBT 106,183 73,621 75,822 46,155 70,251 45,240 29,398 23.84%
Tax 139,242 18,396 -12,842 -2,846 -7,580 -2,701 -722 -
NP 245,425 92,017 62,980 43,309 62,671 42,539 28,676 42.97%
-
NP to SH 246,429 91,451 61,257 42,157 61,440 42,038 28,569 43.16%
-
Tax Rate -131.13% -24.99% 16.94% 6.17% 10.79% 5.97% 2.46% -
Total Cost 220,185 258,450 241,231 351,794 302,750 224,278 189,522 2.52%
-
Net Worth 475,093 271,383 273,034 236,519 211,783 169,217 135,697 23.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 134,219 - 6,595 6,765 - 4,814 - -
Div Payout % 54.47% - 10.77% 16.05% - 11.45% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 475,093 271,383 273,034 236,519 211,783 169,217 135,697 23.20%
NOSH 268,414 135,691 131,900 135,153 137,521 137,575 135,697 12.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 52.71% 26.26% 20.70% 10.96% 17.15% 15.94% 13.14% -
ROE 51.87% 33.70% 22.44% 17.82% 29.01% 24.84% 21.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 173.47 258.28 230.64 292.34 265.72 193.94 160.80 1.27%
EPS 91.81 67.40 46.44 31.19 44.68 30.56 21.05 27.79%
DPS 50.00 0.00 5.00 5.00 0.00 3.50 0.00 -
NAPS 1.77 2.00 2.07 1.75 1.54 1.23 1.00 9.97%
Adjusted Per Share Value based on latest NOSH - 135,153
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.50 65.11 56.52 73.41 67.89 49.57 40.54 13.45%
EPS 45.78 16.99 11.38 7.83 11.41 7.81 5.31 43.14%
DPS 24.94 0.00 1.23 1.26 0.00 0.89 0.00 -
NAPS 0.8827 0.5042 0.5073 0.4394 0.3935 0.3144 0.2521 23.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.65 1.74 1.71 1.55 1.57 2.23 1.53 -
P/RPS 1.53 0.67 0.74 0.53 0.59 1.15 0.95 8.25%
P/EPS 2.89 2.58 3.68 4.97 3.51 7.30 7.27 -14.23%
EY 34.64 38.73 27.16 20.12 28.46 13.70 13.76 16.61%
DY 18.87 0.00 2.92 3.23 0.00 1.57 0.00 -
P/NAPS 1.50 0.87 0.83 0.89 1.02 1.81 1.53 -0.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 17/11/11 18/11/10 11/11/09 11/11/08 02/11/07 31/10/06 -
Price 2.71 1.98 1.69 1.45 1.17 2.71 1.87 -
P/RPS 1.56 0.77 0.73 0.50 0.44 1.40 1.16 5.05%
P/EPS 2.95 2.94 3.64 4.65 2.62 8.87 8.88 -16.76%
EY 33.88 34.04 27.48 21.51 38.19 11.28 11.26 20.13%
DY 18.45 0.00 2.96 3.45 0.00 1.29 0.00 -
P/NAPS 1.53 0.99 0.82 0.83 0.76 2.20 1.87 -3.28%

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