[CBIP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.16%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 373,819 340,840 327,127 421,444 299,453 237,575 198,028 11.15%
PBT 86,892 77,334 55,313 69,324 50,462 35,423 24,270 23.66%
Tax 16,936 -469 -8,961 -6,702 -2,365 -2,193 -3,229 -
NP 103,828 76,865 46,352 62,622 48,097 33,230 21,041 30.44%
-
NP to SH 107,476 76,060 44,404 61,023 47,826 32,814 20,590 31.67%
-
Tax Rate -19.49% 0.61% 16.20% 9.67% 4.69% 6.19% 13.30% -
Total Cost 269,991 263,975 280,775 358,822 251,356 204,345 176,987 7.28%
-
Net Worth 392,456 261,927 258,095 225,682 192,603 149,944 123,122 21.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 26,880 6,595 6,765 - - 4,814 - -
Div Payout % 25.01% 8.67% 15.24% - - 14.67% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 392,456 261,927 258,095 225,682 192,603 149,944 123,122 21.29%
NOSH 268,805 130,963 134,424 135,953 137,573 137,563 133,828 12.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.77% 22.55% 14.17% 14.86% 16.06% 13.99% 10.63% -
ROE 27.39% 29.04% 17.20% 27.04% 24.83% 21.88% 16.72% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 139.07 260.26 243.35 309.99 217.67 172.70 147.97 -1.02%
EPS 39.98 58.08 33.03 44.89 34.76 23.85 15.39 17.22%
DPS 10.00 5.04 5.03 0.00 0.00 3.50 0.00 -
NAPS 1.46 2.00 1.92 1.66 1.40 1.09 0.92 7.99%
Adjusted Per Share Value based on latest NOSH - 135,953
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.40 72.39 69.48 89.51 63.60 50.46 42.06 11.16%
EPS 22.83 16.15 9.43 12.96 10.16 6.97 4.37 31.69%
DPS 5.71 1.40 1.44 0.00 0.00 1.02 0.00 -
NAPS 0.8336 0.5563 0.5482 0.4793 0.4091 0.3185 0.2615 21.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.51 1.96 1.39 0.99 1.99 2.02 1.00 -
P/RPS 1.80 0.75 0.57 0.32 0.91 1.17 0.68 17.59%
P/EPS 6.28 3.37 4.21 2.21 5.72 8.47 6.50 -0.57%
EY 15.93 29.63 23.76 45.34 17.47 11.81 15.39 0.57%
DY 3.98 2.57 3.62 0.00 0.00 1.73 0.00 -
P/NAPS 1.72 0.98 0.72 0.60 1.42 1.85 1.09 7.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 22/05/09 23/05/08 29/05/07 12/06/06 -
Price 2.46 2.15 1.19 1.27 2.10 2.50 1.22 -
P/RPS 1.77 0.83 0.49 0.41 0.96 1.45 0.82 13.66%
P/EPS 6.15 3.70 3.60 2.83 6.04 10.48 7.93 -4.14%
EY 16.25 27.01 27.76 35.34 16.55 9.54 12.61 4.31%
DY 4.07 2.34 4.23 0.00 0.00 1.40 0.00 -
P/NAPS 1.68 1.08 0.62 0.77 1.50 2.29 1.33 3.96%

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