[CBIP] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.65%
YoY- 23.74%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 213,317 199,630 188,332 191,327 177,489 163,878 161,528 20.34%
PBT 28,890 26,652 25,660 23,086 20,474 18,402 20,808 24.42%
Tax -870 -1,278 -2,392 -4,205 -5,514 -5,406 -7,732 -76.66%
NP 28,020 25,374 23,268 18,881 14,960 12,996 13,076 66.13%
-
NP to SH 27,908 25,334 23,072 18,120 13,976 11,932 13,076 65.69%
-
Tax Rate 3.01% 4.80% 9.32% 18.21% 26.93% 29.38% 37.16% -
Total Cost 185,297 174,256 165,064 172,446 162,529 150,882 148,452 15.91%
-
Net Worth 135,651 129,640 123,122 103,893 94,676 77,816 43,337 113.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 135,651 129,640 123,122 103,893 94,676 77,816 43,337 113.83%
NOSH 135,651 135,042 133,828 118,060 132,726 131,206 43,736 112.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.14% 12.71% 12.35% 9.87% 8.43% 7.93% 8.10% -
ROE 20.57% 19.54% 18.74% 17.44% 14.76% 15.33% 30.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 157.25 147.83 140.73 162.06 149.98 162.16 372.72 -43.71%
EPS 20.57 18.76 17.24 15.59 12.53 11.80 15.08 22.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.92 0.88 0.80 0.77 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 115,210
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.63 37.09 34.99 35.55 32.98 30.45 30.01 20.34%
EPS 5.18 4.71 4.29 3.37 2.60 2.22 2.43 65.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.252 0.2409 0.2287 0.193 0.1759 0.1446 0.0805 113.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.53 1.23 1.00 0.66 0.64 0.62 0.60 -
P/RPS 0.97 0.83 0.71 0.41 0.43 0.38 0.16 232.11%
P/EPS 7.44 6.56 5.80 4.30 5.42 5.25 1.99 140.69%
EY 13.45 15.25 17.24 23.25 18.45 19.04 50.29 -58.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.28 1.09 0.75 0.80 0.81 0.60 86.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 -
Price 1.87 1.42 1.22 0.70 0.67 0.67 1.10 -
P/RPS 1.19 0.96 0.87 0.43 0.45 0.41 0.30 150.37%
P/EPS 9.09 7.57 7.08 4.56 5.67 5.67 3.65 83.62%
EY 11.00 13.21 14.13 21.93 17.63 17.62 27.43 -45.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.48 1.33 0.80 0.84 0.87 1.10 42.39%

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