[CBIP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.19%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 341,398 308,088 409,903 364,794 313,984 261,924 289,819 11.54%
PBT 34,450 34,128 70,562 72,838 62,550 39,080 48,867 -20.80%
Tax 1,698 468 -7,629 -8,784 -5,814 -3,240 -2,157 -
NP 36,148 34,596 62,933 64,054 56,736 35,840 46,710 -15.72%
-
NP to SH 34,336 32,520 62,933 62,462 56,178 35,384 46,546 -18.37%
-
Tax Rate -4.93% -1.37% 10.81% 12.06% 9.29% 8.29% 4.41% -
Total Cost 305,250 273,492 346,970 300,740 257,248 226,084 243,109 16.40%
-
Net Worth 225,752 225,682 216,187 211,815 204,958 192,603 184,334 14.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,518 - 6,798 9,169 - 27,514 13,756 -1.15%
Div Payout % 39.37% - 10.80% 14.68% - 77.76% 29.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 225,752 225,682 216,187 211,815 204,958 192,603 184,334 14.48%
NOSH 135,181 135,953 135,967 137,542 137,556 137,573 137,563 -1.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.59% 11.23% 15.35% 17.56% 18.07% 13.68% 16.12% -
ROE 15.21% 14.41% 29.11% 29.49% 27.41% 18.37% 25.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 252.55 226.61 301.47 265.22 228.26 190.39 210.68 12.85%
EPS 25.40 23.92 44.26 45.41 40.84 25.72 33.84 -17.42%
DPS 10.00 0.00 5.00 6.67 0.00 20.00 10.00 0.00%
NAPS 1.67 1.66 1.59 1.54 1.49 1.40 1.34 15.82%
Adjusted Per Share Value based on latest NOSH - 137,521
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 72.51 65.44 87.06 77.48 66.69 55.63 61.56 11.54%
EPS 7.29 6.91 13.37 13.27 11.93 7.52 9.89 -18.41%
DPS 2.87 0.00 1.44 1.95 0.00 5.84 2.92 -1.14%
NAPS 0.4795 0.4793 0.4592 0.4499 0.4353 0.4091 0.3915 14.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.52 0.99 0.81 1.57 1.86 1.99 2.93 -
P/RPS 0.60 0.44 0.27 0.59 0.81 1.05 1.39 -42.91%
P/EPS 5.98 4.14 1.75 3.46 4.55 7.74 8.66 -21.89%
EY 16.71 24.16 57.14 28.93 21.96 12.92 11.55 27.94%
DY 6.58 0.00 6.17 4.25 0.00 10.05 3.41 55.05%
P/NAPS 0.91 0.60 0.51 1.02 1.25 1.42 2.19 -44.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 -
Price 1.54 1.27 0.90 1.17 1.74 2.10 2.50 -
P/RPS 0.61 0.56 0.30 0.44 0.76 1.10 1.19 -35.97%
P/EPS 6.06 5.31 1.94 2.58 4.26 8.16 7.39 -12.40%
EY 16.49 18.83 51.43 38.81 23.47 12.25 13.53 14.11%
DY 6.49 0.00 5.56 5.70 0.00 9.52 4.00 38.11%
P/NAPS 0.92 0.77 0.57 0.76 1.17 1.50 1.87 -37.70%

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