[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 34.34%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 258,796 170,699 77,022 409,903 273,596 156,992 65,481 149.76%
PBT 30,221 17,225 8,532 70,562 54,629 31,275 9,770 112.15%
Tax -1,805 849 117 -7,629 -6,588 -2,907 -810 70.52%
NP 28,416 18,074 8,649 62,933 48,041 28,368 8,960 115.70%
-
NP to SH 27,264 17,168 8,130 62,933 46,847 28,089 8,846 111.63%
-
Tax Rate 5.97% -4.93% -1.37% 10.81% 12.06% 9.29% 8.29% -
Total Cost 230,380 152,625 68,373 346,970 225,555 128,624 56,521 154.94%
-
Net Worth 236,666 225,752 225,682 216,187 211,815 204,958 192,603 14.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,761 6,759 - 6,798 6,877 - 6,878 -1.13%
Div Payout % 24.80% 39.37% - 10.80% 14.68% - 77.76% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 236,666 225,752 225,682 216,187 211,815 204,958 192,603 14.70%
NOSH 135,238 135,181 135,953 135,967 137,542 137,556 137,573 -1.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.98% 10.59% 11.23% 15.35% 17.56% 18.07% 13.68% -
ROE 11.52% 7.60% 3.60% 29.11% 22.12% 13.70% 4.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 191.36 126.27 56.65 301.47 198.92 114.13 47.60 152.61%
EPS 20.16 12.70 5.98 44.26 34.06 20.42 6.43 114.06%
DPS 5.00 5.00 0.00 5.00 5.00 0.00 5.00 0.00%
NAPS 1.75 1.67 1.66 1.59 1.54 1.49 1.40 16.02%
Adjusted Per Share Value based on latest NOSH - 135,915
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.97 36.26 16.36 87.06 58.11 33.34 13.91 149.74%
EPS 5.79 3.65 1.73 13.37 9.95 5.97 1.88 111.53%
DPS 1.44 1.44 0.00 1.44 1.46 0.00 1.46 -0.91%
NAPS 0.5027 0.4795 0.4793 0.4592 0.4499 0.4353 0.4091 14.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.55 1.52 0.99 0.81 1.57 1.86 1.99 -
P/RPS 0.81 1.20 1.75 0.27 0.79 1.63 4.18 -66.47%
P/EPS 7.69 11.97 16.56 1.75 4.61 9.11 30.95 -60.44%
EY 13.01 8.36 6.04 57.14 21.69 10.98 3.23 152.93%
DY 3.23 3.29 0.00 6.17 3.18 0.00 2.51 18.29%
P/NAPS 0.89 0.91 0.60 0.51 1.02 1.25 1.42 -26.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 21/08/09 22/05/09 27/02/09 11/11/08 11/08/08 23/05/08 -
Price 1.45 1.54 1.27 0.90 1.17 1.74 2.10 -
P/RPS 0.76 1.22 2.24 0.30 0.59 1.52 4.41 -68.99%
P/EPS 7.19 12.13 21.24 1.94 3.44 8.52 32.66 -63.50%
EY 13.90 8.25 4.71 51.43 29.11 11.74 3.06 174.02%
DY 3.45 3.25 0.00 5.56 4.27 0.00 2.38 28.05%
P/NAPS 0.83 0.92 0.77 0.57 0.76 1.17 1.50 -32.57%

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