[CBIP] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.57%
YoY- 71.44%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 331,468 409,903 289,819 228,811 191,327 183,244 149,088 14.23%
PBT 49,084 70,562 48,867 33,663 23,057 22,143 19,388 16.72%
Tax -6,779 -7,629 -2,157 -2,189 -4,564 -7,499 -5,298 4.18%
NP 42,305 62,933 46,710 31,474 18,493 14,644 14,090 20.09%
-
NP to SH 40,382 61,739 46,546 31,016 18,091 14,644 14,090 19.16%
-
Tax Rate 13.81% 10.81% 4.41% 6.50% 19.79% 33.87% 27.33% -
Total Cost 289,163 346,970 243,109 197,337 172,834 168,600 134,998 13.52%
-
Net Worth 142,902 222,901 137,593 140,188 101,385 42,851 42,570 22.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,765 - 4,814 - - - - -
Div Payout % 16.75% - 10.34% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 142,902 222,901 137,593 140,188 101,385 42,851 42,570 22.34%
NOSH 142,902 135,915 137,593 136,105 115,210 42,851 42,570 22.34%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.76% 15.35% 16.12% 13.76% 9.67% 7.99% 9.45% -
ROE 28.26% 27.70% 33.83% 22.12% 17.84% 34.17% 33.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 231.95 301.59 210.63 168.11 166.07 427.63 350.22 -6.63%
EPS 28.26 45.42 33.83 22.79 15.70 34.17 33.10 -2.59%
DPS 4.73 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.00 1.03 0.88 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 136,105
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.58 76.15 53.84 42.51 35.55 34.04 27.70 14.22%
EPS 7.50 11.47 8.65 5.76 3.36 2.72 2.62 19.13%
DPS 1.26 0.00 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.4141 0.2556 0.2605 0.1884 0.0796 0.0791 22.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.39 0.81 2.93 2.05 0.66 0.83 0.88 -
P/RPS 0.60 0.27 1.39 1.22 0.40 0.19 0.25 15.69%
P/EPS 4.92 1.78 8.66 9.00 4.20 2.43 2.66 10.78%
EY 20.33 56.08 11.55 11.12 23.79 41.17 37.61 -9.73%
DY 3.41 0.00 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.49 2.93 1.99 0.75 0.83 0.88 7.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.29 0.90 2.50 2.05 0.70 0.90 1.00 -
P/RPS 0.56 0.30 1.19 1.22 0.42 0.21 0.29 11.58%
P/EPS 4.57 1.98 7.39 9.00 4.46 2.63 3.02 7.14%
EY 21.91 50.47 13.53 11.12 22.43 37.97 33.10 -6.63%
DY 3.67 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.55 2.50 1.99 0.80 0.90 1.00 4.33%

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