[CBIP] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.72%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 351,410 331,468 409,903 289,819 228,811 191,327 183,244 11.45%
PBT 80,931 49,084 70,562 48,867 33,663 23,057 22,143 24.09%
Tax -13,141 -6,779 -7,629 -2,157 -2,189 -4,564 -7,499 9.79%
NP 67,790 42,305 62,933 46,710 31,474 18,493 14,644 29.08%
-
NP to SH 66,328 40,382 61,739 46,546 31,016 18,091 14,644 28.61%
-
Tax Rate 16.24% 13.81% 10.81% 4.41% 6.50% 19.79% 33.87% -
Total Cost 283,620 289,163 346,970 243,109 197,337 172,834 168,600 9.05%
-
Net Worth 262,578 142,902 222,901 137,593 140,188 101,385 42,851 35.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,595 6,765 - 4,814 - - - -
Div Payout % 9.94% 16.75% - 10.34% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 262,578 142,902 222,901 137,593 140,188 101,385 42,851 35.25%
NOSH 131,289 142,902 135,915 137,593 136,105 115,210 42,851 20.50%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.29% 12.76% 15.35% 16.12% 13.76% 9.67% 7.99% -
ROE 25.26% 28.26% 27.70% 33.83% 22.12% 17.84% 34.17% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 267.66 231.95 301.59 210.63 168.11 166.07 427.63 -7.50%
EPS 50.52 28.26 45.42 33.83 22.79 15.70 34.17 6.73%
DPS 5.02 4.73 0.00 3.50 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.64 1.00 1.03 0.88 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 137,593
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.64 70.40 87.06 61.56 48.60 40.64 38.92 11.45%
EPS 14.09 8.58 13.11 9.89 6.59 3.84 3.11 28.62%
DPS 1.40 1.44 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.5577 0.3035 0.4734 0.2922 0.2978 0.2153 0.091 35.25%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.84 1.39 0.81 2.93 2.05 0.66 0.83 -
P/RPS 0.69 0.60 0.27 1.39 1.22 0.40 0.19 23.96%
P/EPS 3.64 4.92 1.78 8.66 9.00 4.20 2.43 6.96%
EY 27.46 20.33 56.08 11.55 11.12 23.79 41.17 -6.52%
DY 2.73 3.41 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.92 1.39 0.49 2.93 1.99 0.75 0.83 1.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 28/02/06 28/02/05 -
Price 1.97 1.29 0.90 2.50 2.05 0.70 0.90 -
P/RPS 0.74 0.56 0.30 1.19 1.22 0.42 0.21 23.34%
P/EPS 3.90 4.57 1.98 7.39 9.00 4.46 2.63 6.78%
EY 25.64 21.91 50.47 13.53 11.12 22.43 37.97 -6.33%
DY 2.55 3.67 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.99 1.29 0.55 2.50 1.99 0.80 0.90 1.60%

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