[CBIP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -23.98%
YoY- 16.92%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 409,903 364,794 313,984 261,924 289,819 263,992 240,992 42.26%
PBT 70,562 72,838 62,550 39,080 48,867 44,326 36,140 55.89%
Tax -7,629 -8,784 -5,814 -3,240 -2,157 -1,553 -2,138 132.61%
NP 62,933 64,054 56,736 35,840 46,710 42,773 34,002 50.46%
-
NP to SH 62,933 62,462 56,178 35,384 46,546 42,604 33,832 50.96%
-
Tax Rate 10.81% 12.06% 9.29% 8.29% 4.41% 3.50% 5.92% -
Total Cost 346,970 300,740 257,248 226,084 243,109 221,218 206,990 40.89%
-
Net Worth 216,187 211,815 204,958 192,603 184,334 169,187 154,031 25.22%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,798 9,169 - 27,514 13,756 - - -
Div Payout % 10.80% 14.68% - 77.76% 29.55% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 216,187 211,815 204,958 192,603 184,334 169,187 154,031 25.22%
NOSH 135,967 137,542 137,556 137,573 137,563 137,550 137,528 -0.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.35% 17.56% 18.07% 13.68% 16.12% 16.20% 14.11% -
ROE 29.11% 29.49% 27.41% 18.37% 25.25% 25.18% 21.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 301.47 265.22 228.26 190.39 210.68 191.92 175.23 43.34%
EPS 44.26 45.41 40.84 25.72 33.84 30.97 24.60 47.66%
DPS 5.00 6.67 0.00 20.00 10.00 0.00 0.00 -
NAPS 1.59 1.54 1.49 1.40 1.34 1.23 1.12 26.18%
Adjusted Per Share Value based on latest NOSH - 137,573
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.06 77.48 66.69 55.63 61.56 56.07 51.19 42.25%
EPS 13.37 13.27 11.93 7.52 9.89 9.05 7.19 50.93%
DPS 1.44 1.95 0.00 5.84 2.92 0.00 0.00 -
NAPS 0.4592 0.4499 0.4353 0.4091 0.3915 0.3593 0.3272 25.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 1.57 1.86 1.99 2.93 2.23 2.64 -
P/RPS 0.27 0.59 0.81 1.05 1.39 1.16 1.51 -68.09%
P/EPS 1.75 3.46 4.55 7.74 8.66 7.20 10.73 -69.98%
EY 57.14 28.93 21.96 12.92 11.55 13.89 9.32 233.14%
DY 6.17 4.25 0.00 10.05 3.41 0.00 0.00 -
P/NAPS 0.51 1.02 1.25 1.42 2.19 1.81 2.36 -63.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 11/08/08 23/05/08 29/02/08 02/11/07 02/08/07 -
Price 0.90 1.17 1.74 2.10 2.50 2.71 2.43 -
P/RPS 0.30 0.44 0.76 1.10 1.19 1.41 1.39 -63.85%
P/EPS 1.94 2.58 4.26 8.16 7.39 8.75 9.88 -66.05%
EY 51.43 38.81 23.47 12.25 13.53 11.43 10.12 194.13%
DY 5.56 5.70 0.00 9.52 4.00 0.00 0.00 -
P/NAPS 0.57 0.76 1.17 1.50 1.87 2.20 2.17 -58.81%

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