[CBIP] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.47%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 299,453 237,575 198,028 188,779 158,286 121,960 110,917 17.98%
PBT 50,462 35,423 24,270 23,735 19,941 15,342 11,408 28.09%
Tax -2,365 -2,193 -3,229 -8,290 -5,254 -5,873 -3,363 -5.69%
NP 48,097 33,230 21,041 15,445 14,687 9,469 8,045 34.68%
-
NP to SH 47,826 32,814 20,590 15,445 14,687 9,469 8,045 34.55%
-
Tax Rate 4.69% 6.19% 13.30% 34.93% 26.35% 38.28% 29.48% -
Total Cost 251,356 204,345 176,987 173,334 143,599 112,491 102,872 16.03%
-
Net Worth 192,603 149,944 123,122 43,337 68,745 59,396 28,172 37.72%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 4,814 - - - 2,596 840 -
Div Payout % - 14.67% - - - 27.42% 10.44% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 192,603 149,944 123,122 43,337 68,745 59,396 28,172 37.72%
NOSH 137,573 137,563 133,828 43,736 42,698 42,426 28,172 30.22%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 16.06% 13.99% 10.63% 8.18% 9.28% 7.76% 7.25% -
ROE 24.83% 21.88% 16.72% 35.64% 21.36% 15.94% 28.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 217.67 172.70 147.97 435.60 370.70 287.46 393.71 -9.39%
EPS 34.76 23.85 15.39 35.64 34.40 22.32 28.56 3.32%
DPS 0.00 3.50 0.00 0.00 0.00 6.12 3.00 -
NAPS 1.40 1.09 0.92 1.00 1.61 1.40 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 43,736
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 55.63 44.14 36.79 35.07 29.41 22.66 20.61 17.97%
EPS 8.89 6.10 3.83 2.87 2.73 1.76 1.49 34.63%
DPS 0.00 0.89 0.00 0.00 0.00 0.48 0.16 -
NAPS 0.3578 0.2786 0.2287 0.0805 0.1277 0.1104 0.0523 37.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.99 2.02 1.00 0.60 1.02 0.45 0.78 -
P/RPS 0.91 1.17 0.68 0.14 0.28 0.16 0.20 28.69%
P/EPS 5.72 8.47 6.50 1.68 2.97 2.02 2.73 13.10%
EY 17.47 11.81 15.39 59.40 33.72 49.60 36.61 -11.59%
DY 0.00 1.73 0.00 0.00 0.00 13.60 3.85 -
P/NAPS 1.42 1.85 1.09 0.60 0.63 0.32 0.78 10.49%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 29/05/07 12/06/06 31/05/05 26/05/04 28/05/03 23/05/02 -
Price 2.10 2.50 1.22 1.10 0.93 0.46 0.71 -
P/RPS 0.96 1.45 0.82 0.25 0.25 0.16 0.18 32.14%
P/EPS 6.04 10.48 7.93 3.09 2.70 2.06 2.49 15.89%
EY 16.55 9.54 12.61 32.40 36.99 48.52 40.22 -13.74%
DY 0.00 1.40 0.00 0.00 0.00 13.31 4.23 -
P/NAPS 1.50 2.29 1.33 1.10 0.58 0.33 0.71 13.26%

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