[CBIP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.87%
YoY- -41.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 298,804 290,724 331,468 345,061 341,398 308,088 409,903 -19.04%
PBT 59,546 59,044 49,083 40,294 34,450 34,128 70,562 -10.72%
Tax -8,382 -8,260 -6,779 -2,406 1,698 468 -7,629 6.49%
NP 51,164 50,784 42,304 37,888 36,148 34,596 62,933 -12.92%
-
NP to SH 50,062 48,608 40,381 36,352 34,336 32,520 62,933 -14.18%
-
Tax Rate 14.08% 13.99% 13.81% 5.97% -4.93% -1.37% 10.81% -
Total Cost 247,640 239,940 289,164 307,173 305,250 273,492 346,970 -20.18%
-
Net Worth 261,936 258,095 260,230 236,666 225,752 225,682 216,187 13.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,364 - 7,071 9,015 13,518 - 6,798 57.12%
Div Payout % 26.70% - 17.51% 24.80% 39.37% - 10.80% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 261,936 258,095 260,230 236,666 225,752 225,682 216,187 13.69%
NOSH 133,641 134,424 141,429 135,238 135,181 135,953 135,967 -1.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.12% 17.47% 12.76% 10.98% 10.59% 11.23% 15.35% -
ROE 19.11% 18.83% 15.52% 15.36% 15.21% 14.41% 29.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 223.59 216.27 234.37 255.15 252.55 226.61 301.47 -18.10%
EPS 37.46 36.16 29.79 26.88 25.40 23.92 44.26 -10.55%
DPS 10.00 0.00 5.00 6.67 10.00 0.00 5.00 58.94%
NAPS 1.96 1.92 1.84 1.75 1.67 1.66 1.59 15.01%
Adjusted Per Share Value based on latest NOSH - 135,153
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.46 61.75 70.40 73.29 72.51 65.44 87.06 -19.05%
EPS 10.63 10.32 8.58 7.72 7.29 6.91 13.37 -14.21%
DPS 2.84 0.00 1.50 1.91 2.87 0.00 1.44 57.46%
NAPS 0.5563 0.5482 0.5527 0.5027 0.4795 0.4793 0.4592 13.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.39 1.39 1.55 1.52 0.99 0.81 -
P/RPS 0.56 0.64 0.59 0.61 0.60 0.44 0.27 62.85%
P/EPS 3.36 3.84 4.87 5.77 5.98 4.14 1.75 54.66%
EY 29.73 26.01 20.54 17.34 16.71 24.16 57.14 -35.38%
DY 7.94 0.00 3.60 4.30 6.58 0.00 6.17 18.36%
P/NAPS 0.64 0.72 0.76 0.89 0.91 0.60 0.51 16.39%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 -
Price 1.59 1.19 1.29 1.45 1.54 1.27 0.90 -
P/RPS 0.71 0.55 0.55 0.57 0.61 0.56 0.30 77.87%
P/EPS 4.24 3.29 4.52 5.39 6.06 5.31 1.94 68.65%
EY 23.56 30.39 22.13 18.54 16.49 18.83 51.43 -40.65%
DY 6.29 0.00 3.88 4.60 6.49 0.00 5.56 8.59%
P/NAPS 0.81 0.62 0.70 0.83 0.92 0.77 0.57 26.47%

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