[CBIP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 27.33%
YoY- 76.45%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 228,463 213,317 199,630 188,332 191,327 177,489 163,878 24.71%
PBT 33,198 28,890 26,652 25,660 23,086 20,474 18,402 48.03%
Tax -1,738 -870 -1,278 -2,392 -4,205 -5,514 -5,406 -52.97%
NP 31,460 28,020 25,374 23,268 18,881 14,960 12,996 79.99%
-
NP to SH 31,030 27,908 25,334 23,072 18,120 13,976 11,932 88.78%
-
Tax Rate 5.24% 3.01% 4.80% 9.32% 18.21% 26.93% 29.38% -
Total Cost 197,003 185,297 174,256 165,064 172,446 162,529 150,882 19.40%
-
Net Worth 140,302 135,651 129,640 123,122 103,893 94,676 77,816 47.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 140,302 135,651 129,640 123,122 103,893 94,676 77,816 47.97%
NOSH 136,215 135,651 135,042 133,828 118,060 132,726 131,206 2.52%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.77% 13.14% 12.71% 12.35% 9.87% 8.43% 7.93% -
ROE 22.12% 20.57% 19.54% 18.74% 17.44% 14.76% 15.33% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 167.72 157.25 147.83 140.73 162.06 149.98 162.16 2.26%
EPS 22.78 20.57 18.76 17.24 15.59 12.53 11.80 54.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.96 0.92 0.88 0.80 0.77 21.33%
Adjusted Per Share Value based on latest NOSH - 133,828
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.45 39.63 37.09 34.99 35.55 32.98 30.45 24.71%
EPS 5.76 5.18 4.71 4.29 3.37 2.60 2.22 88.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2607 0.252 0.2409 0.2287 0.193 0.1759 0.1446 47.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.53 1.23 1.00 0.66 0.64 0.62 -
P/RPS 1.22 0.97 0.83 0.71 0.41 0.43 0.38 117.16%
P/EPS 9.00 7.44 6.56 5.80 4.30 5.42 5.25 43.09%
EY 11.11 13.45 15.25 17.24 23.25 18.45 19.04 -30.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.53 1.28 1.09 0.75 0.80 0.81 81.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 -
Price 2.05 1.87 1.42 1.22 0.70 0.67 0.67 -
P/RPS 1.22 1.19 0.96 0.87 0.43 0.45 0.41 106.46%
P/EPS 9.00 9.09 7.57 7.08 4.56 5.67 5.67 35.95%
EY 11.11 11.00 13.21 14.13 21.93 17.63 17.62 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.87 1.48 1.33 0.80 0.84 0.87 73.34%

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