[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.81%
YoY- -41.8%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 149,402 72,681 331,468 258,796 170,699 77,022 409,903 -49.06%
PBT 29,773 14,761 49,083 30,221 17,225 8,532 70,562 -43.83%
Tax -4,191 -2,065 -6,779 -1,805 849 117 -7,629 -32.99%
NP 25,582 12,696 42,304 28,416 18,074 8,649 62,933 -45.21%
-
NP to SH 25,031 12,152 40,381 27,264 17,168 8,130 62,933 -46.00%
-
Tax Rate 14.08% 13.99% 13.81% 5.97% -4.93% -1.37% 10.81% -
Total Cost 123,820 59,985 289,164 230,380 152,625 68,373 346,970 -49.78%
-
Net Worth 261,936 258,095 260,230 236,666 225,752 225,682 216,187 13.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,682 - 7,071 6,761 6,759 - 6,798 -1.14%
Div Payout % 26.70% - 17.51% 24.80% 39.37% - 10.80% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 261,936 258,095 260,230 236,666 225,752 225,682 216,187 13.69%
NOSH 133,641 134,424 141,429 135,238 135,181 135,953 135,967 -1.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.12% 17.47% 12.76% 10.98% 10.59% 11.23% 15.35% -
ROE 9.56% 4.71% 15.52% 11.52% 7.60% 3.60% 29.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 111.79 54.07 234.37 191.36 126.27 56.65 301.47 -48.47%
EPS 18.73 9.04 29.79 20.16 12.70 5.98 44.26 -43.72%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 5.00 0.00%
NAPS 1.96 1.92 1.84 1.75 1.67 1.66 1.59 15.01%
Adjusted Per Share Value based on latest NOSH - 135,153
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.76 13.50 61.58 48.08 31.71 14.31 76.15 -49.06%
EPS 4.65 2.26 7.50 5.07 3.19 1.51 11.69 -46.00%
DPS 1.24 0.00 1.31 1.26 1.26 0.00 1.26 -1.06%
NAPS 0.4866 0.4795 0.4835 0.4397 0.4194 0.4193 0.4017 13.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.39 1.39 1.55 1.52 0.99 0.81 -
P/RPS 1.13 2.57 0.59 0.81 1.20 1.75 0.27 160.38%
P/EPS 6.73 15.38 4.87 7.69 11.97 16.56 1.75 146.06%
EY 14.87 6.50 20.54 13.01 8.36 6.04 57.14 -59.33%
DY 3.97 0.00 3.60 3.23 3.29 0.00 6.17 -25.52%
P/NAPS 0.64 0.72 0.76 0.89 0.91 0.60 0.51 16.39%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 27/02/09 -
Price 1.59 1.19 1.29 1.45 1.54 1.27 0.90 -
P/RPS 1.42 2.20 0.55 0.76 1.22 2.24 0.30 182.71%
P/EPS 8.49 13.16 4.52 7.19 12.13 21.24 1.94 168.27%
EY 11.78 7.60 22.13 13.90 8.25 4.71 51.43 -62.66%
DY 3.14 0.00 3.88 3.45 3.25 0.00 5.56 -31.74%
P/NAPS 0.81 0.62 0.70 0.83 0.92 0.77 0.57 26.47%

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