[CBIP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.74%
YoY- 23.54%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Revenue 409,903 289,819 228,811 191,327 183,244 149,088 108,867 20.83%
PBT 70,562 48,867 33,663 23,057 22,143 19,388 11,019 30.35%
Tax -7,629 -2,157 -2,189 -4,564 -7,499 -5,298 -3,287 12.77%
NP 62,933 46,710 31,474 18,493 14,644 14,090 7,732 34.89%
-
NP to SH 61,739 46,546 31,016 18,091 14,644 14,090 7,732 34.52%
-
Tax Rate 10.81% 4.41% 6.50% 19.79% 33.87% 27.33% 29.83% -
Total Cost 346,970 243,109 197,337 172,834 168,600 134,998 101,135 19.24%
-
Net Worth 222,901 137,593 140,188 101,385 42,851 42,570 28,000 34.46%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Div - 4,814 - - - - 840 -
Div Payout % - 10.34% - - - - 10.86% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Net Worth 222,901 137,593 140,188 101,385 42,851 42,570 28,000 34.46%
NOSH 135,915 137,593 136,105 115,210 42,851 42,570 28,000 25.29%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
NP Margin 15.35% 16.12% 13.76% 9.67% 7.99% 9.45% 7.10% -
ROE 27.70% 33.83% 22.12% 17.84% 34.17% 33.10% 27.61% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 301.59 210.63 168.11 166.07 427.63 350.22 388.81 -3.56%
EPS 45.42 33.83 22.79 15.70 34.17 33.10 27.61 7.36%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.64 1.00 1.03 0.88 1.00 1.00 1.00 7.31%
Adjusted Per Share Value based on latest NOSH - 115,210
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
RPS 76.15 53.84 42.51 35.55 34.04 27.70 20.23 20.83%
EPS 11.47 8.65 5.76 3.36 2.72 2.62 1.44 34.47%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.4141 0.2556 0.2605 0.1884 0.0796 0.0791 0.052 34.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/01 -
Price 0.81 2.93 2.05 0.66 0.83 0.88 0.59 -
P/RPS 0.27 1.39 1.22 0.40 0.19 0.25 0.15 8.75%
P/EPS 1.78 8.66 9.00 4.20 2.43 2.66 2.14 -2.59%
EY 56.08 11.55 11.12 23.79 41.17 37.61 46.80 2.61%
DY 0.00 1.19 0.00 0.00 0.00 0.00 5.08 -
P/NAPS 0.49 2.93 1.99 0.75 0.83 0.88 0.59 -2.61%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/01 CAGR
Date 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 26/02/04 26/02/02 -
Price 0.90 2.50 2.05 0.70 0.90 1.00 0.70 -
P/RPS 0.30 1.19 1.22 0.42 0.21 0.29 0.18 7.56%
P/EPS 1.98 7.39 9.00 4.46 2.63 3.02 2.53 -3.43%
EY 50.47 13.53 11.12 22.43 37.97 33.10 39.45 3.57%
DY 0.00 1.40 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 0.55 2.50 1.99 0.80 0.90 1.00 0.70 -3.38%

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