[CBIP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.11%
YoY- -35.83%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 231,539 149,402 72,681 331,468 258,796 170,699 77,022 108.15%
PBT 56,960 29,773 14,761 49,083 30,221 17,225 8,532 254.14%
Tax -7,868 -4,191 -2,065 -6,779 -1,805 849 117 -
NP 49,092 25,582 12,696 42,304 28,416 18,074 8,649 217.86%
-
NP to SH 48,140 25,031 12,152 40,381 27,264 17,168 8,130 226.94%
-
Tax Rate 13.81% 14.08% 13.99% 13.81% 5.97% -4.93% -1.37% -
Total Cost 182,447 123,820 59,985 289,164 230,380 152,625 68,373 92.26%
-
Net Worth 273,013 261,936 258,095 260,230 236,666 225,752 225,682 13.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,189 6,682 - 7,071 6,761 6,759 - -
Div Payout % 27.40% 26.70% - 17.51% 24.80% 39.37% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,013 261,936 258,095 260,230 236,666 225,752 225,682 13.52%
NOSH 131,890 133,641 134,424 141,429 135,238 135,181 135,953 -2.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.20% 17.12% 17.47% 12.76% 10.98% 10.59% 11.23% -
ROE 17.63% 9.56% 4.71% 15.52% 11.52% 7.60% 3.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 175.55 111.79 54.07 234.37 191.36 126.27 56.65 112.40%
EPS 36.50 18.73 9.04 29.79 20.16 12.70 5.98 233.61%
DPS 10.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.07 1.96 1.92 1.84 1.75 1.67 1.66 15.83%
Adjusted Per Share Value based on latest NOSH - 142,902
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.02 27.76 13.50 61.58 48.08 31.71 14.31 108.15%
EPS 8.94 4.65 2.26 7.50 5.07 3.19 1.51 226.91%
DPS 2.45 1.24 0.00 1.31 1.26 1.26 0.00 -
NAPS 0.5072 0.4866 0.4795 0.4835 0.4397 0.4194 0.4193 13.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.26 1.39 1.39 1.55 1.52 0.99 -
P/RPS 0.97 1.13 2.57 0.59 0.81 1.20 1.75 -32.49%
P/EPS 4.68 6.73 15.38 4.87 7.69 11.97 16.56 -56.90%
EY 21.35 14.87 6.50 20.54 13.01 8.36 6.04 131.86%
DY 5.85 3.97 0.00 3.60 3.23 3.29 0.00 -
P/NAPS 0.83 0.64 0.72 0.76 0.89 0.91 0.60 24.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 27/05/10 25/02/10 11/11/09 21/08/09 22/05/09 -
Price 1.69 1.59 1.19 1.29 1.45 1.54 1.27 -
P/RPS 0.96 1.42 2.20 0.55 0.76 1.22 2.24 -43.12%
P/EPS 4.63 8.49 13.16 4.52 7.19 12.13 21.24 -63.74%
EY 21.60 11.78 7.60 22.13 13.90 8.25 4.71 175.77%
DY 5.92 3.14 0.00 3.88 3.45 3.25 0.00 -
P/NAPS 0.82 0.81 0.62 0.70 0.83 0.92 0.77 4.27%

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