[CBIP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.21%
YoY- -34.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 521,728 322,611 351,410 331,468 409,903 289,819 228,811 14.71%
PBT 102,248 76,661 80,931 49,084 70,562 48,867 33,663 20.32%
Tax 137,669 29,114 -13,141 -6,779 -7,629 -2,157 -2,189 -
NP 239,917 105,775 67,790 42,305 62,933 46,710 31,474 40.24%
-
NP to SH 239,619 104,603 66,328 40,382 61,739 46,546 31,016 40.55%
-
Tax Rate -134.64% -37.98% 16.24% 13.81% 10.81% 4.41% 6.50% -
Total Cost 281,811 216,836 283,620 289,163 346,970 243,109 197,337 6.11%
-
Net Worth 498,371 268,866 262,578 142,902 222,901 137,593 140,188 23.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 147,616 - 6,595 6,765 - 4,814 - -
Div Payout % 61.60% - 9.94% 16.75% - 10.34% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 498,371 268,866 262,578 142,902 222,901 137,593 140,188 23.51%
NOSH 267,941 134,433 131,289 142,902 135,915 137,593 136,105 11.93%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 45.99% 32.79% 19.29% 12.76% 15.35% 16.12% 13.76% -
ROE 48.08% 38.91% 25.26% 28.26% 27.70% 33.83% 22.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 194.72 239.98 267.66 231.95 301.59 210.63 168.11 2.47%
EPS 89.43 77.81 50.52 28.26 45.42 33.83 22.79 25.56%
DPS 55.00 0.00 5.02 4.73 0.00 3.50 0.00 -
NAPS 1.86 2.00 2.00 1.00 1.64 1.00 1.03 10.34%
Adjusted Per Share Value based on latest NOSH - 142,902
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.81 68.52 74.64 70.40 87.06 61.56 48.60 14.71%
EPS 50.89 22.22 14.09 8.58 13.11 9.89 6.59 40.54%
DPS 31.35 0.00 1.40 1.44 0.00 1.02 0.00 -
NAPS 1.0585 0.5711 0.5577 0.3035 0.4734 0.2922 0.2978 23.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.73 2.21 1.84 1.39 0.81 2.93 2.05 -
P/RPS 1.40 0.92 0.69 0.60 0.27 1.39 1.22 2.31%
P/EPS 3.05 2.84 3.64 4.92 1.78 8.66 9.00 -16.48%
EY 32.76 35.21 27.46 20.33 56.08 11.55 11.12 19.71%
DY 20.15 0.00 2.73 3.41 0.00 1.19 0.00 -
P/NAPS 1.47 1.11 0.92 1.39 0.49 2.93 1.99 -4.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 2.54 2.56 1.97 1.29 0.90 2.50 2.05 -
P/RPS 1.30 1.07 0.74 0.56 0.30 1.19 1.22 1.06%
P/EPS 2.84 3.29 3.90 4.57 1.98 7.39 9.00 -17.47%
EY 35.21 30.39 25.64 21.91 50.47 13.53 11.12 21.15%
DY 21.65 0.00 2.55 3.67 0.00 1.40 0.00 -
P/NAPS 1.37 1.28 0.99 1.29 0.55 2.50 1.99 -6.02%

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