[CBIP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.33%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 331,468 345,061 341,398 308,088 409,903 364,794 313,984 3.66%
PBT 49,083 40,294 34,450 34,128 70,562 72,838 62,550 -14.88%
Tax -6,779 -2,406 1,698 468 -7,629 -8,784 -5,814 10.74%
NP 42,304 37,888 36,148 34,596 62,933 64,054 56,736 -17.72%
-
NP to SH 40,381 36,352 34,336 32,520 62,933 62,462 56,178 -19.70%
-
Tax Rate 13.81% 5.97% -4.93% -1.37% 10.81% 12.06% 9.29% -
Total Cost 289,164 307,173 305,250 273,492 346,970 300,740 257,248 8.08%
-
Net Worth 260,230 236,666 225,752 225,682 216,187 211,815 204,958 17.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,071 9,015 13,518 - 6,798 9,169 - -
Div Payout % 17.51% 24.80% 39.37% - 10.80% 14.68% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 260,230 236,666 225,752 225,682 216,187 211,815 204,958 17.20%
NOSH 141,429 135,238 135,181 135,953 135,967 137,542 137,556 1.86%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.76% 10.98% 10.59% 11.23% 15.35% 17.56% 18.07% -
ROE 15.52% 15.36% 15.21% 14.41% 29.11% 29.49% 27.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 234.37 255.15 252.55 226.61 301.47 265.22 228.26 1.77%
EPS 29.79 26.88 25.40 23.92 44.26 45.41 40.84 -18.92%
DPS 5.00 6.67 10.00 0.00 5.00 6.67 0.00 -
NAPS 1.84 1.75 1.67 1.66 1.59 1.54 1.49 15.05%
Adjusted Per Share Value based on latest NOSH - 135,953
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.40 73.29 72.51 65.44 87.06 77.48 66.69 3.66%
EPS 8.58 7.72 7.29 6.91 13.37 13.27 11.93 -19.67%
DPS 1.50 1.91 2.87 0.00 1.44 1.95 0.00 -
NAPS 0.5527 0.5027 0.4795 0.4793 0.4592 0.4499 0.4353 17.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.39 1.55 1.52 0.99 0.81 1.57 1.86 -
P/RPS 0.59 0.61 0.60 0.44 0.27 0.59 0.81 -18.99%
P/EPS 4.87 5.77 5.98 4.14 1.75 3.46 4.55 4.62%
EY 20.54 17.34 16.71 24.16 57.14 28.93 21.96 -4.34%
DY 3.60 4.30 6.58 0.00 6.17 4.25 0.00 -
P/NAPS 0.76 0.89 0.91 0.60 0.51 1.02 1.25 -28.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 -
Price 1.29 1.45 1.54 1.27 0.90 1.17 1.74 -
P/RPS 0.55 0.57 0.61 0.56 0.30 0.44 0.76 -19.34%
P/EPS 4.52 5.39 6.06 5.31 1.94 2.58 4.26 4.01%
EY 22.13 18.54 16.49 18.83 51.43 38.81 23.47 -3.83%
DY 3.88 4.60 6.49 0.00 5.56 5.70 0.00 -
P/NAPS 0.70 0.83 0.92 0.77 0.57 0.76 1.17 -28.93%

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