[CBIP] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 13.81%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 421,444 299,453 237,575 198,028 188,779 158,286 121,960 22.93%
PBT 69,324 50,462 35,423 24,270 23,735 19,941 15,342 28.54%
Tax -6,702 -2,365 -2,193 -3,229 -8,290 -5,254 -5,873 2.22%
NP 62,622 48,097 33,230 21,041 15,445 14,687 9,469 36.96%
-
NP to SH 61,023 47,826 32,814 20,590 15,445 14,687 9,469 36.37%
-
Tax Rate 9.67% 4.69% 6.19% 13.30% 34.93% 26.35% 38.28% -
Total Cost 358,822 251,356 204,345 176,987 173,334 143,599 112,491 21.30%
-
Net Worth 225,682 192,603 149,944 123,122 43,337 68,745 59,396 24.89%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 4,814 - - - 2,596 -
Div Payout % - - 14.67% - - - 27.42% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 225,682 192,603 149,944 123,122 43,337 68,745 59,396 24.89%
NOSH 135,953 137,573 137,563 133,828 43,736 42,698 42,426 21.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.86% 16.06% 13.99% 10.63% 8.18% 9.28% 7.76% -
ROE 27.04% 24.83% 21.88% 16.72% 35.64% 21.36% 15.94% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 309.99 217.67 172.70 147.97 435.60 370.70 287.46 1.26%
EPS 44.89 34.76 23.85 15.39 35.64 34.40 22.32 12.33%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 6.12 -
NAPS 1.66 1.40 1.09 0.92 1.00 1.61 1.40 2.87%
Adjusted Per Share Value based on latest NOSH - 133,828
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.51 63.60 50.46 42.06 40.10 33.62 25.90 22.93%
EPS 12.96 10.16 6.97 4.37 3.28 3.12 2.01 36.38%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.55 -
NAPS 0.4793 0.4091 0.3185 0.2615 0.092 0.146 0.1262 24.88%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.99 1.99 2.02 1.00 0.60 1.02 0.45 -
P/RPS 0.32 0.91 1.17 0.68 0.14 0.28 0.16 12.23%
P/EPS 2.21 5.72 8.47 6.50 1.68 2.97 2.02 1.50%
EY 45.34 17.47 11.81 15.39 59.40 33.72 49.60 -1.48%
DY 0.00 0.00 1.73 0.00 0.00 0.00 13.60 -
P/NAPS 0.60 1.42 1.85 1.09 0.60 0.63 0.32 11.03%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 23/05/08 29/05/07 12/06/06 31/05/05 26/05/04 28/05/03 -
Price 1.27 2.10 2.50 1.22 1.10 0.93 0.46 -
P/RPS 0.41 0.96 1.45 0.82 0.25 0.25 0.16 16.96%
P/EPS 2.83 6.04 10.48 7.93 3.09 2.70 2.06 5.43%
EY 35.34 16.55 9.54 12.61 32.40 36.99 48.52 -5.14%
DY 0.00 0.00 1.40 0.00 0.00 0.00 13.31 -
P/NAPS 0.77 1.50 2.29 1.33 1.10 0.58 0.33 15.15%

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