[CBIP] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.28%
YoY- 64.25%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 590,441 521,728 322,611 351,410 331,468 409,903 289,819 12.58%
PBT 127,139 102,248 76,661 80,931 49,084 70,562 48,867 17.25%
Tax -35,278 137,669 29,114 -13,141 -6,779 -7,629 -2,157 59.25%
NP 91,861 239,917 105,775 67,790 42,305 62,933 46,710 11.92%
-
NP to SH 98,416 239,619 104,603 66,328 40,382 61,739 46,546 13.27%
-
Tax Rate 27.75% -134.64% -37.98% 16.24% 13.81% 10.81% 4.41% -
Total Cost 498,580 281,811 216,836 283,620 289,163 346,970 243,109 12.70%
-
Net Worth 530,610 498,371 268,866 262,578 142,902 222,901 137,593 25.20%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 26,558 147,616 - 6,595 6,765 - 4,814 32.89%
Div Payout % 26.99% 61.60% - 9.94% 16.75% - 10.34% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 530,610 498,371 268,866 262,578 142,902 222,901 137,593 25.20%
NOSH 265,305 267,941 134,433 131,289 142,902 135,915 137,593 11.55%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.56% 45.99% 32.79% 19.29% 12.76% 15.35% 16.12% -
ROE 18.55% 48.08% 38.91% 25.26% 28.26% 27.70% 33.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 222.55 194.72 239.98 267.66 231.95 301.59 210.63 0.92%
EPS 37.10 89.43 77.81 50.52 28.26 45.42 33.83 1.54%
DPS 10.00 55.00 0.00 5.02 4.73 0.00 3.50 19.10%
NAPS 2.00 1.86 2.00 2.00 1.00 1.64 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 131,289
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 109.70 96.93 59.94 65.29 61.58 76.15 53.84 12.58%
EPS 18.28 44.52 19.43 12.32 7.50 11.47 8.65 13.26%
DPS 4.93 27.43 0.00 1.23 1.26 0.00 0.89 32.98%
NAPS 0.9858 0.9259 0.4995 0.4878 0.2655 0.4141 0.2556 25.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.21 2.73 2.21 1.84 1.39 0.81 2.93 -
P/RPS 1.44 1.40 0.92 0.69 0.60 0.27 1.39 0.59%
P/EPS 8.65 3.05 2.84 3.64 4.92 1.78 8.66 -0.01%
EY 11.56 32.76 35.21 27.46 20.33 56.08 11.55 0.01%
DY 3.12 20.15 0.00 2.73 3.41 0.00 1.19 17.40%
P/NAPS 1.61 1.47 1.11 0.92 1.39 0.49 2.93 -9.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 -
Price 3.87 2.54 2.56 1.97 1.29 0.90 2.50 -
P/RPS 1.74 1.30 1.07 0.74 0.56 0.30 1.19 6.53%
P/EPS 10.43 2.84 3.29 3.90 4.57 1.98 7.39 5.90%
EY 9.59 35.21 30.39 25.64 21.91 50.47 13.53 -5.57%
DY 2.58 21.65 0.00 2.55 3.67 0.00 1.40 10.71%
P/NAPS 1.94 1.37 1.28 0.99 1.29 0.55 2.50 -4.13%

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