[CBIP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.93%
YoY- 52.66%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 313,984 261,924 289,819 263,992 240,992 223,388 228,463 23.63%
PBT 62,550 39,080 48,867 44,326 36,140 32,700 33,198 52.60%
Tax -5,814 -3,240 -2,157 -1,553 -2,138 -2,408 -1,738 123.83%
NP 56,736 35,840 46,710 42,773 34,002 30,292 31,460 48.21%
-
NP to SH 56,178 35,384 46,546 42,604 33,832 30,264 31,030 48.59%
-
Tax Rate 9.29% 8.29% 4.41% 3.50% 5.92% 7.36% 5.24% -
Total Cost 257,248 226,084 243,109 221,218 206,990 193,096 197,003 19.48%
-
Net Worth 204,958 192,603 184,334 169,187 154,031 149,944 140,302 28.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 27,514 13,756 - - - - -
Div Payout % - 77.76% 29.55% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,958 192,603 184,334 169,187 154,031 149,944 140,302 28.77%
NOSH 137,556 137,573 137,563 137,550 137,528 137,563 136,215 0.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.07% 13.68% 16.12% 16.20% 14.11% 13.56% 13.77% -
ROE 27.41% 18.37% 25.25% 25.18% 21.96% 20.18% 22.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 228.26 190.39 210.68 191.92 175.23 162.39 167.72 22.83%
EPS 40.84 25.72 33.84 30.97 24.60 22.00 22.78 47.63%
DPS 0.00 20.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.34 1.23 1.12 1.09 1.03 27.93%
Adjusted Per Share Value based on latest NOSH - 137,575
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 66.69 55.63 61.56 56.07 51.19 47.45 48.52 23.64%
EPS 11.93 7.52 9.89 9.05 7.19 6.43 6.59 48.59%
DPS 0.00 5.84 2.92 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.4091 0.3915 0.3593 0.3272 0.3185 0.298 28.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.86 1.99 2.93 2.23 2.64 2.02 2.05 -
P/RPS 0.81 1.05 1.39 1.16 1.51 1.24 1.22 -23.91%
P/EPS 4.55 7.74 8.66 7.20 10.73 9.18 9.00 -36.56%
EY 21.96 12.92 11.55 13.89 9.32 10.89 11.11 57.56%
DY 0.00 10.05 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 2.19 1.81 2.36 1.85 1.99 -26.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 29/05/07 26/02/07 -
Price 1.74 2.10 2.50 2.71 2.43 2.50 2.05 -
P/RPS 0.76 1.10 1.19 1.41 1.39 1.54 1.22 -27.08%
P/EPS 4.26 8.16 7.39 8.75 9.88 11.36 9.00 -39.29%
EY 23.47 12.25 13.53 11.43 10.12 8.80 11.11 64.71%
DY 0.00 9.52 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.50 1.87 2.20 2.17 2.29 1.99 -29.84%

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