[CBIP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.08%
YoY- -35.83%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 308,718 298,804 290,724 331,468 345,061 341,398 308,088 0.13%
PBT 75,946 59,546 59,044 49,083 40,294 34,450 34,128 70.36%
Tax -10,490 -8,382 -8,260 -6,779 -2,406 1,698 468 -
NP 65,456 51,164 50,784 42,304 37,888 36,148 34,596 52.91%
-
NP to SH 64,186 50,062 48,608 40,381 36,352 34,336 32,520 57.28%
-
Tax Rate 13.81% 14.08% 13.99% 13.81% 5.97% -4.93% -1.37% -
Total Cost 243,262 247,640 239,940 289,164 307,173 305,250 273,492 -7.50%
-
Net Worth 273,013 261,936 258,095 260,230 236,666 225,752 225,682 13.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,585 13,364 - 7,071 9,015 13,518 - -
Div Payout % 27.40% 26.70% - 17.51% 24.80% 39.37% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,013 261,936 258,095 260,230 236,666 225,752 225,682 13.52%
NOSH 131,890 133,641 134,424 141,429 135,238 135,181 135,953 -2.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.20% 17.12% 17.47% 12.76% 10.98% 10.59% 11.23% -
ROE 23.51% 19.11% 18.83% 15.52% 15.36% 15.21% 14.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 234.07 223.59 216.27 234.37 255.15 252.55 226.61 2.18%
EPS 48.67 37.46 36.16 29.79 26.88 25.40 23.92 60.50%
DPS 13.33 10.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 2.07 1.96 1.92 1.84 1.75 1.67 1.66 15.83%
Adjusted Per Share Value based on latest NOSH - 142,902
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.36 55.51 54.01 61.58 64.11 63.43 57.24 0.13%
EPS 11.93 9.30 9.03 7.50 6.75 6.38 6.04 57.35%
DPS 3.27 2.48 0.00 1.31 1.68 2.51 0.00 -
NAPS 0.5072 0.4866 0.4795 0.4835 0.4397 0.4194 0.4193 13.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.26 1.39 1.39 1.55 1.52 0.99 -
P/RPS 0.73 0.56 0.64 0.59 0.61 0.60 0.44 40.10%
P/EPS 3.51 3.36 3.84 4.87 5.77 5.98 4.14 -10.41%
EY 28.46 29.73 26.01 20.54 17.34 16.71 24.16 11.52%
DY 7.80 7.94 0.00 3.60 4.30 6.58 0.00 -
P/NAPS 0.83 0.64 0.72 0.76 0.89 0.91 0.60 24.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 -
Price 1.69 1.59 1.19 1.29 1.45 1.54 1.27 -
P/RPS 0.72 0.71 0.55 0.55 0.57 0.61 0.56 18.22%
P/EPS 3.47 4.24 3.29 4.52 5.39 6.06 5.31 -24.67%
EY 28.80 23.56 30.39 22.13 18.54 16.49 18.83 32.71%
DY 7.89 6.29 0.00 3.88 4.60 6.49 0.00 -
P/NAPS 0.82 0.81 0.62 0.70 0.83 0.92 0.77 4.27%

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