[CBIP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.16%
YoY- 99.69%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 240,992 223,388 228,463 213,317 199,630 188,332 191,327 16.68%
PBT 36,140 32,700 33,198 28,890 26,652 25,660 23,086 34.93%
Tax -2,138 -2,408 -1,738 -870 -1,278 -2,392 -4,205 -36.37%
NP 34,002 30,292 31,460 28,020 25,374 23,268 18,881 48.17%
-
NP to SH 33,832 30,264 31,030 27,908 25,334 23,072 18,120 51.80%
-
Tax Rate 5.92% 7.36% 5.24% 3.01% 4.80% 9.32% 18.21% -
Total Cost 206,990 193,096 197,003 185,297 174,256 165,064 172,446 12.98%
-
Net Worth 154,031 149,944 140,302 135,651 129,640 123,122 103,893 30.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 154,031 149,944 140,302 135,651 129,640 123,122 103,893 30.11%
NOSH 137,528 137,563 136,215 135,651 135,042 133,828 118,060 10.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.11% 13.56% 13.77% 13.14% 12.71% 12.35% 9.87% -
ROE 21.96% 20.18% 22.12% 20.57% 19.54% 18.74% 17.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 175.23 162.39 167.72 157.25 147.83 140.73 162.06 5.36%
EPS 24.60 22.00 22.78 20.57 18.76 17.24 15.59 35.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 1.00 0.96 0.92 0.88 17.49%
Adjusted Per Share Value based on latest NOSH - 135,697
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.77 41.50 42.45 39.63 37.09 34.99 35.55 16.66%
EPS 6.29 5.62 5.76 5.18 4.71 4.29 3.37 51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2786 0.2607 0.252 0.2409 0.2287 0.193 30.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.64 2.02 2.05 1.53 1.23 1.00 0.66 -
P/RPS 1.51 1.24 1.22 0.97 0.83 0.71 0.41 139.05%
P/EPS 10.73 9.18 9.00 7.44 6.56 5.80 4.30 84.28%
EY 9.32 10.89 11.11 13.45 15.25 17.24 23.25 -45.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.85 1.99 1.53 1.28 1.09 0.75 115.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 -
Price 2.43 2.50 2.05 1.87 1.42 1.22 0.70 -
P/RPS 1.39 1.54 1.22 1.19 0.96 0.87 0.43 119.09%
P/EPS 9.88 11.36 9.00 9.09 7.57 7.08 4.56 67.67%
EY 10.12 8.80 11.11 11.00 13.21 14.13 21.93 -40.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.29 1.99 1.87 1.48 1.33 0.80 94.85%

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