[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 111.17%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 72,681 331,468 258,796 170,699 77,022 409,903 273,596 -58.70%
PBT 14,761 49,083 30,221 17,225 8,532 70,562 54,629 -58.23%
Tax -2,065 -6,779 -1,805 849 117 -7,629 -6,588 -53.88%
NP 12,696 42,304 28,416 18,074 8,649 62,933 48,041 -58.85%
-
NP to SH 12,152 40,381 27,264 17,168 8,130 62,933 46,847 -59.36%
-
Tax Rate 13.99% 13.81% 5.97% -4.93% -1.37% 10.81% 12.06% -
Total Cost 59,985 289,164 230,380 152,625 68,373 346,970 225,555 -58.67%
-
Net Worth 258,095 260,230 236,666 225,752 225,682 216,187 211,815 14.09%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,071 6,761 6,759 - 6,798 6,877 -
Div Payout % - 17.51% 24.80% 39.37% - 10.80% 14.68% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 258,095 260,230 236,666 225,752 225,682 216,187 211,815 14.09%
NOSH 134,424 141,429 135,238 135,181 135,953 135,967 137,542 -1.51%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.47% 12.76% 10.98% 10.59% 11.23% 15.35% 17.56% -
ROE 4.71% 15.52% 11.52% 7.60% 3.60% 29.11% 22.12% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 54.07 234.37 191.36 126.27 56.65 301.47 198.92 -58.07%
EPS 9.04 29.79 20.16 12.70 5.98 44.26 34.06 -58.73%
DPS 0.00 5.00 5.00 5.00 0.00 5.00 5.00 -
NAPS 1.92 1.84 1.75 1.67 1.66 1.59 1.54 15.85%
Adjusted Per Share Value based on latest NOSH - 135,314
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.50 61.58 48.08 31.71 14.31 76.15 50.83 -58.71%
EPS 2.26 7.50 5.07 3.19 1.51 11.69 8.70 -59.32%
DPS 0.00 1.31 1.26 1.26 0.00 1.26 1.28 -
NAPS 0.4795 0.4835 0.4397 0.4194 0.4193 0.4017 0.3935 14.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.39 1.39 1.55 1.52 0.99 0.81 1.57 -
P/RPS 2.57 0.59 0.81 1.20 1.75 0.27 0.79 119.70%
P/EPS 15.38 4.87 7.69 11.97 16.56 1.75 4.61 123.43%
EY 6.50 20.54 13.01 8.36 6.04 57.14 21.69 -55.25%
DY 0.00 3.60 3.23 3.29 0.00 6.17 3.18 -
P/NAPS 0.72 0.76 0.89 0.91 0.60 0.51 1.02 -20.73%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 -
Price 1.19 1.29 1.45 1.54 1.27 0.90 1.17 -
P/RPS 2.20 0.55 0.76 1.22 2.24 0.30 0.59 140.65%
P/EPS 13.16 4.52 7.19 12.13 21.24 1.94 3.44 144.80%
EY 7.60 22.13 13.90 8.25 4.71 51.43 29.11 -59.18%
DY 0.00 3.88 3.45 3.25 0.00 5.56 4.27 -
P/NAPS 0.62 0.70 0.83 0.92 0.77 0.57 0.76 -12.70%

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